Interim / Quarterly Report • Aug 12, 2025
Interim / Quarterly Report
Open in ViewerOpens in native device viewer

| Full year | |||
|---|---|---|---|
| (DKK million) | H1 2025 | H1 2024 | 2024 |
| Income statement | |||
| Revenue | 11,253 | 11,087 | 22,419 |
| Organic growth | 0% | 3% | 2% |
| Gross profit | 8,547 | 8,510 | 17,090 |
| EBITDA | 2,593 | 2,897 | 5,963 |
| Operating profit before special items | 1,849 | 2,068 | 4,404 |
| Special items | - | 124 | 124 |
| Operating profit (EBIT) | 1,849 | 2,192 | 4,528 |
| Net financial items | -385 | -410 | -812 |
| Profit after tax - continuing operations |
1,130 | 1,354 | 2,892 |
| Profit after tax - discontinued operations |
-13 | -154 | -504 |
| Profit for the period | 1,117 | 1,200 | 2,388 |
| Cash flow statement | |||
| Cash flow from operating activities (CFFO) | 1,513 | 1,491 | 4,080 |
| Acquisition of enterprises, participating interests and activities |
-849 | -763 | -1,234 |
| Investments in property, plant and equipment, net | -307 | -286 | -545 |
| Free cash flow (FCF) | 1,126 | 1,157 | 3,486 |
| Share buy-backs | -582 | -1,137 | -2,301 |
| Balance sheet | |||
| Equity | 9,475 | 9,522 | 9,644 |
| Total assets | 32,640 | 32,390 | 32,450 |
| Net interest-bearing debt (NIBD) | 14,099 | 13,853 | 13,545 |
| Net working capital | 3,198 | 3,546 | 3,289 |
| Financial ratios | |||
| Gross margin | 76.0% | 76.8% | 76.2% |
| EBIT margin before special items | 16.4% | 18.7% | 19.6% |
| Effective tax rate | 22.8% | 24.0% | 22.2% |
| Gearing multiple (NIBD/EBITDA) | 2.5 | 2.3 | 2.3 |
| Full year | |||
|---|---|---|---|
| H1 2025 | H1 2024 | 2024 | |
| Sustainability impacts | |||
| Number of lives improved (million) | 11.2 | 10.6 | 10.9 |
| Number of people tested (million) | 0.8 | n.a. | 1.5 |
| Environment | |||
| Scope 1 and 2 market-based GHG emissions (tonnes of CO2e)¹ |
13,228 | 13,855 | 29,426 |
| Scope 1 and 2 location-based GHG emissions (tonnes of CO2e)¹ |
17,235 | 16,358 | 33,686 |
| Renewable electricity share¹ | 55% | 38% | 35% |
| Social | |||
| Gender diversity, top-level management (women/men) | 31/69% | 30/70% | 31/69% |
| Gender diversity, all managers (women/men) | 50/50% | 49/51% | 50/50% |
| Average number of employees | 21,777 | 21,373 | 21,381 |
| Governance | |||
| Code of Conduct training, highly exposed employees | 94% | n.a. | 76% |
| Share ratio | |||
| Earnings per share (EPS), DKK - continuing operations |
5.34 | 6.18 | 13.31 |
| Earnings per share (EPS) | 5.28 | 5.47 | 10.99 |
| Share price, end of period | 264.20 | 301.40 | 264.20 |
¹ H1 2024 numbers are restated to account for allocation of Energy Attribute Certificates (EACs) and new acquisitions incorporated during the year.
| (DKK million) | H1 2025 | H1 2024 | Growth |
|---|---|---|---|
| Revenue | 11,253 | 11,087 | 2% |
| Production costs | -2,706 | -2,577 | 5% |
| Gross profit | 8,547 | 8,510 | 0% |
| Gross margin | 76.0% | 76.8% | |
| R&D costs | -730 | -733 | 0% |
| Distribution costs | -5,386 | -5,154 | 5% |
| Administrative expenses | -596 | -586 | 2% |
| Share of profit after tax, associates | 14 | 31 | -55% |
| Operating profit (EBIT) before special items | 1,849 | 2,068 | -11% |
| Operating profit (EBIT) margin before special items | 16.4% | 18.7% | |
| Special items | - | 124 | n.a. |
Operating profit (EBIT) 1,849 2,192 -16%
The Group reports revenue and growth rates on a quarterly basis, whereas the full income statement, the balance sheet and the cash flow statement are only reported on a half-yearly basis. Unless otherwise indicated, the commentary below relates to H1 2025.
As a result of the discontinuation of Hearing Implants and Communications, these businesses are recognised as discontinued operations, and comparative figures for 2023 have been restated to reflect this.
Group revenue amounted to DKK 11,253 million, corresponding to a growth rate of 2% in local currencies. Organic growth was 0%, which is below our expectations, mainly due to lower-than-normal hearing healthcare market growth and lower sales to a large US retailer.
Growth from acquisitions was 3% for the Group, primarily related to Hearing Care, but we also saw a small positive contribution from Hearing Aids. Exchange rates impacted revenue by -1% driven by adverse developments in many of our main
trading currencies, and in particular the US dollar.
In terms of geography, growth was primarily driven by Europe and our Rest of world region, whereas growth in North America was negative.
| Growth | |||||||
|---|---|---|---|---|---|---|---|
| (DKK million) | Q2 2025 |
Q2 2024 |
Org. | Acq. | LCY | FX | Rep. |
| Hearing Aids, total revenue |
3,073 | 3,123 | 0% | 1% | 1% | -2% | -2% |
| Hearing Aids, internal revenue |
-629 | -609 | 1% | 5% | 5% | -2% | 3% |
| Hearing Aids, external revenue |
2,444 | 2,514 | 0% | 0% | -1% | -2% | -3% |
| Hearing Care | 2,602 | 2,516 | 1% | 5% | 6% | -2% | 3% |
| Diagnostics | 587 | 634 | -4% | 0% | -4% | -4% | -7% |
| Group | 5,633 | 5,664 | 0% | 2% | 2% | -3% | -1% |
| Growth | |||||||
| (DKK million) | H1 2025 |
H1 2024 |
Org. | Acq. | LCY | FX | Rep. |
| Hearing Aids, total revenue |
6,221 | 6,230 | -1% | 1% | 1% | -1% | 0% |
| Hearing Aids, internal revenue |
-1,307 | -1,208 | 5% | 4% | 9% | -1% | 8% |
| Hearing Aids, external revenue |
4,914 | 5,022 | -2% | 1% | -1% | -1% | -2% |
| Hearing Care | 5,149 | 4,834 | 2% | 5% | 7% | -1% | 7% |
| Diagnostics | 1,190 | 1,231 | -2% | 0% | -2% | -1% | -3% |
| Group | 11,253 | 11,087 | 0% | 3% | 2% | -1% | 2% |
| Growth | |||||
|---|---|---|---|---|---|
| (DKK million) | H1 2025 | H1 2024 | Org. | Acq. | Rep. |
| Europe | 4,870 | 4,569 | 2% | 4% | 7% |
| North America | 4,472 | 4,609 | -4% | 2% | -3% |
| Asia | 1,051 | 1,058 | 2% | 1% | -1% |
| Pacific region | 523 | 536 | 0% | 2% | -2% |
| Rest of world | 337 | 315 | 22% | -7% | 7% |
| Total | 11,253 | 11,087 | 0% | 3% | 2% |
In Europe, organic growth was driven by several of our medium-sized markets, particularly Poland, Belgium and Portugal. In France, good growth was supported by the anniversary of the hearing healthcare reform, while growth in Germany was also positive. In the UK, growth was slightly positive. Europe saw good growth contribution from acquisitions, particularly in Germany and Denmark.
North America saw negative organic growth due to negative market developments in the US commercial market, whereas organic growth in Canada was positive.
Asia saw slightly positive organic growth despite persistently challenging market dynamics in China, driven by strong growth in Japan and South Korea.
In the Pacific region, Australia saw flat organic growth, while growth in New Zealand was negative. A slightly positive contribution from acquisitions was more than offset by adverse exchange rate developments, leading to negative reported growth for the region.
In our Rest of World region, organic growth was strong, particularly in Latin America, although this was somewhat offset by negative developments in foreign exchange rates.
The Group's gross profit amounted to DKK 8,547 million, which is flat compared to H1 2024. The gross margin was 76.0%, a decrease of 0.8 percentage points compared to H1 2024. While a decrease was expected, as the gross margin was particularly strong in the comparative period due to the launch of Oticon Intent, the development was slightly worse than anticipated.
Unfavourable geographic mix changes, particularly negative market growth in the US, impacted all business areas, especially Hearing Aids, which saw ASP headwinds. We also saw a slight decrease in the gross margin in Diagnostics. These effects were, however, somewhat offset by positive changes in the business mix. Exchange rate effects had a slightly negative impact on the gross margin.
| Growth | |||||
|---|---|---|---|---|---|
| (DKK million) | H1 2025 | H1 2024 | Org. | Acq. | Rep. |
| R&D costs | 730 | 733 | 0% | 0% | 0% |
| Distribution costs | 5,386 | 5,154 | 1% | 5% | 5% |
| Administrative expenses | 596 | 586 | 3% | 0% | 2% |
| Total | 6,712 | 6,473 | 1% | 4% | 4% |

Total OPEX amounted to DKK 6,712 million, corresponding to 5% growth in local currencies compared to H1 2024.

OPEX saw 1% organic growth, reflecting a low run rate going into the year, following our cost-saving efforts in H2 2024, and our continued focus on cost management. Acquisitions, primarily in Hearing Care, added 4% to the Group's OPEX, while exchange rate effects were -1%.
The Group's EBIT before special items amounted to DKK 1,849 million, which is a decrease of 11% compared to H1 2024. The EBIT margin before special items was 16.4%, a contraction of 2.3 percentage points compared to H1 2024. The decline is due to lower-than-normal market growth, lower-than-planned operating leverage as well as unfavourable geographic mix changes in H1 2025, leading to negative developments in the gross margin. Relative to H1 2024, exchange rates had a negative impact on the Group's EBIT before special items of around DKK 50 million, most of which relates to Q2.

We recognised no special items in H1 2025 compared to special items of DKK 124 million in H1 2024.
Reported EBIT amounted to DKK 1,849 million, resulting in an EBIT margin of 16.4%.
Reported net financial items amounted to an expense of DKK 385 million, which is a decrease of DKK 25 million compared to last year, primarily due to lower interest expenses.
Reported profit before tax amounted to DKK 1,464 million, a decrease of 18%, owing to a lower operating profit. Tax for the period amounted to DKK 334 million, corresponding to an effective tax rate of 22.8%. This resulted in profit after tax generated by the Group's continuing operations of DKK 1,130 million, which is a decrease of 17% compared to H1 2024,
corresponding to earnings per share (EPS) of DKK 5.34.
Loss after tax from discontinued operations amounted to DKK 13 million. This is attributable to a small operating loss in Communications, whereas our bone anchored hearing systems (BAHS) business saw an operating profit. Please refer to Note 2 for more details.
For the Group as a whole, profit after tax was DKK 1,117 million, corresponding to EPS of DKK 5.28, a decrease of 4% compared to H1 2024.

For the Group's continuing operations, cash flow from operating activities (CFFO) remained very solid and amounted to DKK 1,513 million. Despite a lower operating profit, this is a 1% increase compared to H1 2024, driven by higher non-cash items and improved developments in working capital.
| (DKK million) | H1 2025 | H1 2024 | Change |
|---|---|---|---|
| CFFO | 1,513 | 1,491 | 1% |
| Net investments | -387 | -334 | 16% |
| Free cash flow before acquisitions and divestments | 1,126 | 1,157 | -3% |
| Acquisitions and divestments etc. | -849 | -763 | 11% |
| Share buy–backs | -582 | -1,137 | -49% |
| Other financing activities | 369 | 946 | -61% |
| Cash flow for the period | 64 | 203 | -68% |
Net investments resulted in a cash flow of DKK -387 million. Net investments in property, plant and equipment and in intangible assets (CAPEX) amounted to DKK 401 million, or 4% of Group revenue. Compared to H1 2024, CAPEX increased by DKK 26 million, or 7%, due to increased investments in property, plant and equipment. Net investments in other non-current assets, which mostly comprise loans to customers and associates, amounted to an inflow of DKK 14 million compared to an inflow of DKK 41 million in H1 2024.
The free cash flow before acquisitions and divestments decreased by 3% to DKK 1,126 million as a result of the higher

CAPEX and slightly lower net investments in other non-current assets.
Cash spent on acquisitions totalled DKK 849 million and relates to bolt-on acquisitions in Hearing Care.
Share buy-backs amounted to DKK 582 million as at 30 June, as the Group bought back 2,272,349 shares at an average price of DKK 255.97 in H1. As previously announced, the share buy-back programme was suspended effective 11 June 2025 as a consequence of the agreement to acquire KIND Group.

Other financing activities resulted in a cash inflow of DKK 369 million, which primarily relates to the continuous refinancing of our borrowings.
Net cash flow from continuing operations amounted to DKK 64 million and net cash flow from discontinued operations to DKK 4 million. Please refer to Note 2 for more details.
As at 30 June 2025, total assets amounted to DKK 32,640 million, which is a 1% increase since 31 December 2024. Organic growth contributed 2%, driven by other current assets, primarily relating to unrealised gains on financial contracts.
Acquisitive growth was 3%, whereas exchange rate effects were -4%.
The increase in total assets was mainly driven by an increase in current assets. We also saw growth in non-current assets, primarily relating to acquisitions in Hearing Care, although this growth was more than offset by negative exchange rate effects.
The Group's net working capital decreased by 3% to DKK 3,198 million relative to the end of 2024, mainly driven by higher trade payables.
Net interest-bearing debt (NIBD) amounted to DKK 14,099 million as at 30 June 2025, an increase of 4% compared to 31
| (DKK million) | H1 2025 | FY 2024 | Change |
|---|---|---|---|
| Lease assets | 2,571 | 2,665 | -4% |
| Other non-current assets | 19,866 | 19,864 | 0% |
| Inventories | 2,542 | 2,500 | 2% |
| Trade receivables | 3,503 | 3,563 | -2% |
| Cash | 1,142 | 1,112 | 3% |
| Other current assets | 1,767 | 1,353 | 31% |
| Assets held for sale | 1,249 | 1,393 | -10% |
| Total assets | 32,640 | 32,450 | 1% |
| Equity | 9,475 | 9,644 | -2% |
| Lease liabilities | 2,677 | 2,771 | -3% |
| Other non-current liabilities | 15,342 | 14,607 | 5% |
| Trade payables | 964 | 658 | 47% |
| Other current liabilities | 3,878 | 4,426 | -12% |
| Liabilities related to assets held for sale | 304 | 344 | -12% |
| Total equity and liabilities | 32,640 | 32,450 | 1% |
December 2024. Relative to a 12-month rolling EBITDA, this corresponds to a gearing multiple of 2.5 at the end of H1, which is within our medium- to long-term target of 2.0-2.5.
The Group's equity decreased by DKK 169 million, or 2%, to DKK 9,475 million relative to the end of 2024, which is attributable to foreign currency translation adjustment in our subsidiaries.
At the end of H1, Demant had 22,057 employees compared to 21,349 at the beginning of the year and 21,501 at the end of H1 2024. The increase in the number of employees mainly relates to acquisitions made during the year.
The material forward exchange contracts in place as of 30 June 2025 to hedge against the Group's exposure to movements in exchange rates are shown in the table below.
| Currency | Hedging period |
Average hedging rate |
|---|---|---|
| USD | 18 months | 675 |
| JPY | 10 months | 4.70 |
| AUD | 10 months | 435 |
| GBP | 10 months | 871 |
| CAD | 10 months | 487 |
| PLN | 10 months | 170 |
There have been no other events that materially change the assessment of this Interim Report 2025 from the balance sheet date and up to today.
With our purpose to create life-changing hearing health, sustainable hearing health is at the core of our business activities.
Through innovative solutions and access to personalised hearing care, Demant aims to help more people become aware of and overcome their hearing loss and thus improve their quality of life. This is our core
sustainability impact for which we have the following targets. By 2030, we aim to improve more than 16 million lives and sequentially increase the number of hearing tests performed to more than 2 million in 2030.
In H1, we tested 0.8 million people with potential hearing loss. Based on the number of hearing aids sold and fittings
| H1 2025 | FY 2024 | Change | |
|---|---|---|---|
| Sustainability impacts | |||
| Number of lives improved (million) | 11.2 | 10.9 | 3% |
| Number of people tested (million) | 0.8 | 1.5 | n.a. |
| H1 2025 | H1 2024 | Change | |
| Environment | |||
| Scope 1 and 2 market-based GHG emissions (tonnes of CO2e)¹ |
13,228 | 13,855 | -5% |
| Scope 1 and 2 location-based GHG emissions (tonnes of CO2e)¹ |
17,235 | 16,358 | 5% |
| Renewable electricity share¹ | 55% | 38% | 17 p.p. |
| H1 2025 | FY 2024 | Change | |
| Social | |||
| Gender diversity, top-level management (women/men) | 31/69% | 31/69% | 0 p.p. |
| Gender diversity, all managers (women/men) | 50/50% | 50/50% | 0 p.p. |
| Governance | |||
| Code of Conduct training, highly exposed employees | 94% | 76% | 18 p.p. |
¹ H1 2024 numbers are restated to account for allocation of Energy Attribute Certificates (EACs) and new acquisitions incorporated during the year.
conducted, it is estimated that 11.2 million lives were improved by the end of H1.
Caring for people's hearing health goes hand in hand with also caring for the environment.
In H1 2025, total scope 1 and 2 greenhouse gas (GHG) emissions amounted to 13,228 tonnes CO2e (market-based emissions), which represents a 5% reduction compared to H1 2024. The decrease in our scope 1 and 2 emissions is primarily driven by the 17 percentage point increase in renewable electricity, which can mainly be attributed to the use of unbundled Energy Attribute Certificates (EACs).
Demant has committed to reducing its aggregate scope 1 and 2 market-based GHG emissions by 46% from a 2019 base year by 2030. An important step towards achieving this climate target is the use of renewable electricity, which is why Demant aims to use 50% renewable electricity in its own operations by 2025 and 100% by 2030. The use of renewable electricity in H1 amounted to 55%.
Being at the forefront in creating a positive social impact on society requires us to be a leading employer capable of attracting the brightest minds and fostering an inclusive and engaging culture.
In H1, gender diversity at our top management level (VP level and above) remained unchanged at 31% women and 69% men compared to FY 2024. Our target is to achieve a 35/65% gender balance by 2030.
Gender diversity among all managers in the Group remained unchanged in H1 compared to the same period last year. At the end of H1, the share of women and men in management positions was 50/50.
Demant believes that conducting business with integrity is fundamental to building a sustainable and successful organisation.
We continuously train our employees in our Code of Conduct, and we commit to increasing our business conduct excellence through Code of Conduct training to reach 100% of highly exposed employees by 2030. Highly exposed employees include e.g. top-level management, senior leaders of commercial functions, procurement and finance managers etc.
The number of highly exposed employees trained in Demant's Code of Conduct reached 94% in H1, which is an 18 percentage point increase compared to FY 2024.
Our revised financial outlook for 2025 is summarised in the table below:
| Organic growth | 1-3% (previously 1-5%) |
|---|---|
| EBIT before special items | DKK 3,900-4,300 million (previously DKK 4,100-4,500 million) |
| Share buy-backs | Suspended as of 11 June |
For modelling purposes, we provide further assumptions for 2025 below:
| Acquisitive growth | 2% based on revenue from acquisitions completed as at 11 August 2025 |
|---|---|
| FX growth | -2% based on exchange rates as at 11 August 2025 and including the impact of hedging |
| Effective tax rate | Around 23% |
| Profit from discontinued operations |
DKK 0-50 million |
The outlook is based on a number of key assumptions as described below.
2025 and the previously announced acquisition of KIND Group, one of the world's leading retailers of hearing aids, for a total consideration of EUR 700 million.
compared to our original assumptions (unchanged compared to the most recently published outlook) for the year due to adverse exchange rate developments. This includes the effects of both hedged and unhedged currencies, with the majority of the impact expected to take effect in Q2-Q4.
year 2025, the combined net profit after tax in these businesses is expected to be DKK 0-50 million. This relates entirely to an expected operating profit for the businesses and does not include any financial impact related to our intended divestment of the businesses.
Overall, the hearing healthcare market, which comprises the markets for hearing aids and diagnostic instruments and services, saw growth below the structural growth rate of 4-6% in H1 2025, largely due to macroeconomic uncertainties.
Based on available market statistics, covering approximately two-thirds of the market, and on our own assumptions, we estimate that the global hearing aid market saw unit growth of around 3% in H1 compared to the same periods in 2024. The slight acceleration in unit growth from Q1 to Q2 was primarily driven by improved growth in the US commercial market, although the US commercial market remained negative for the half-year, whereas growth in Europe unexpectedly decelerated sequentially, despite strong acceleration in France.
We estimate that in H1, ASP development was negative due to geographic and channel mix changes, particularly negative growth in the US commercial market, as well as intense competitive dynamics. Overall, value growth in the hearing aid market was around 1% in H1, which is below the structural growth rate of 4-6%.
We estimate that global market unit growth was 3% in Q2. Growth was positive across regions, with the acceleration in growth relative to Q1 driven primarily by improved market dynamics in the US, whereas growth in Europe was positive, but below expectations. We estimate that the global hearing aid market saw negative ASP development in Q2.
We estimate that unit growth in Europe was 3%. As expected, unit growth was driven by strong growth in France, driven by renewals of free-to-client hearing aids, following the four-year anniversary of the 2021 hearing healthcare reform. In the UK, growth in the NHS was negative due to very strong comparative figures, whereas growth in the UK private market was strong. Excluding France and the NHS, growth in Europe was 2%, a deceleration from Q1, and thus below our expectations. In Germany, growth decelerated from Q1, although it remained positive. Growth was mixed across other regions, with some medium-sized markets seeing good growth, while other markets, including the Nordics and Italy, saw negative growth.
In North America, unit growth was 2%. Following negative developments in Q1, the US commercial market accelerated to 4% unit growth in Q2. Growth was primarily driven by private pay channels, whereas growth in managed care remained negative. In VA, unit growth remained subdued and was slightly positive, whereas growth was negative in Canada.
Looking beyond Europe and North America, we estimate that market unit growth in Rest of World was 5%. We estimate
| Global | 2% | 3% | 3% |
|---|---|---|---|
| Rest of world | 4% | 5% | 4% |
| US (VA) | -1% | 1% | 0% |
| US (commercial) | -5% | 4% | -1% |
| North America | -3% | 2% | 0% |
| Europe | 4% | 3% | 3% |
| (vs. 2024) | Q1 | Q2 | H1 |
that unit growth in China was flattish, and overall market dynamics continue to remain challenged. Growth in Japan was flat. In Australia, growth was negative. We estimate that several smaller export markets saw good growth, particularly in Latin America.
We estimate that compared to H1 last year, growth in the market for diagnostic instruments and services was slightly negative. The market was particularly impacted by negative market dynamics in the US, where macroeconomic uncertainties have caused extended timelines for investment decisions and thus lower levels of investments in equipment in hospitals and clinics. Market headwinds in China also continue to have a negative effect. We estimate that the negative market developments were entirely driven by instruments, whereas the market for services and consumables remained slightly positive.
| Growth | |||||||
|---|---|---|---|---|---|---|---|
| (DKK million) | Q2 2025 | Q2 2024 | Org. | Acq. | LCY | FX | Rep. |
| Hearing Aids, total revenue | 3,073 | 3,123 | 0% | 1% | 1% | -2% | -2% |
| Hearing Aids, internal revenue¹ | -629 | -609 | 1% | 5% | 5% | -2% | 3% |
| Hearing Aids, external revenue | 2,444 | 2,514 | 0% | 0% | -1% | -2% | -3% |
| Growth | |||||||
| (DKK million) | H1 2025 | H1 2024 | Org. | Acq. | LCY | FX | Rep. |
| Hearing Aids, total revenue | 6,221 | 6,230 | -1% | 1% | 1% | -1% | 0% |
| Hearing Aids, internal revenue¹ | -1,307 | -1,208 | 5% | 4% | 9% | -1% | 8% |
| Hearing Aids, external revenue | 4,914 | 5,022 | -2% | 1% | -1% | -1% | -2% |
¹ Revenue from internal sales to Hearing Care is eliminated from the reported revenue for the Group, i.e. we only include revenue from external customers. The pricing used in internal transactions is determined on an arm's length basis and thus reflects normal commercial terms.
Total revenue in Hearing Aids was DKK 6,221 million, or flat compared to H1 2024. Organic growth was -1%, whereas acquisitive growth was 1%. Exchange rate effects were -1%.
Internal revenue from sales to our Hearing Care business area accounted for 21% of total revenue and external sales for the remaining 79%. The commentary below focuses on total revenue, including revenue from sales through our own retail clinics.
Growth in the period under review was below expectations, impacted by lowerthan-normal market growth and relatively strong comparative figures due to the launch of Oticon Intent in the same period last year. In Q1, growth was further impacted by the loss of market share with managed care in the US in Q2 2024. Lower sales to a large US retailer also
negatively impacted the period under review, following an increase in the number of suppliers.
Unit growth was 3%, although it was somewhat offset by an ASP development of -2% due to unfavourable geographical mix changes, leaving us with growth in local currencies in line with the estimated market growth rate in value of 1%. The unfavourable geographical mix changes primarily relates to the US, where we saw negative growth, but were also impacted by solid growth in lower ASP channels and markets.
In terms of geographies, organic growth was positive across regions, except for North America, which was impacted by negative market developments, particularly in the US.
| (local currencies) |
H1 2024 | H2 2024 | H1 2025 |
|---|---|---|---|
| Units | -6% | -1% | 3% |
| ASP | 11% | 5% | -2% |
| Total | 4% | 4% | 1% |
When we look at our total hearing aid sales, unit growth was 3%, which is in line with the market growth rate, although it was somewhat offset by an ASP development of -2%. Growth in local currencies was thus 1%, or slightly below the estimated market value growth rate.
Total revenue in Hearing Aids was DKK 3,073 million, a decrease of 2% compared to Q2 2024. Organic growth was 0%, acquisitive growth was 1% and exchange rate effects were -2%.
Organic growth in sales to external customers was 0% in Q2. Although growth accelerated as expected from Q1, in part due to annualisation of the significant loss of sales to managed care from Q2 2024, growth was still below expectations.
Unit growth was strong, above the estimated market unit growth rate, and we estimate that we have gained market share in units both year-over-year and sequentially. Strong unit growth was, however, offset by negative ASP developments due to geographic and channel mix changes, as growth was driven by lower ASP markets and relatively lower US sales. Product mix also had a slightly negative impact.
In Europe, organic growth in sales to external customers was negative, in part due to softer-than-expected market dynamics outside of France. In the UK, growth was strong. Growth was slightly negative in France and negative in Germany. We also saw negative growth in Spain and Italy.
In North America, organic growth in sales to external customers was slightly negative. In the US, growth was negative. Despite improved market dynamics, growth was challenged by an increased competitive environment across channels. While we estimate that we maintained our market share on a sequential basis versus Q1, growth was still impacted by a loss of market share in H2 2024. In Canada, growth was strong.
External organic growth in Asia was negative. While growth in Japan was strong,
growth in China was negative, where overall market dynamics remain challenging. We also saw negative growth in several other medium-sized markets.
Our Pacific region saw strong organic growth in sales to external customers, driven by Australia, whereas growth in New Zealand was flat. Our Rest of world region, which mostly comprises emerging markets, saw strong double-digit growth, particularly in Latin America.
Revenue in Hearing Care amounted to DKK 5,149 million, an increase of 7% compared to H1 2024. Organic growth was 2% and acquisitive growth 5%. The latter is mainly attributable to acquisitions in Germany and Denmark. Exchange rate effects were -1%.
| (DKK million) | H1 2025 | H1 2024 |
|---|---|---|
| Revenue | 5,149 | 4,834 |
| Growth | ||
| Organic | 2% | |
| Acquisitions | 5% | |
| Local currencies | 7% | |
| FX | -1% | |
| Total | 7% |
Following a good start to the year with 4% organic growth in Q1, which is above the estimated market growth rate, momentum decelerated in Q2 and was thus below expectations for H1. Growth was impacted by current consumer cautiousness, particularly in the US, resulting from
macroeconomic uncertainties. Growth in the period under review was mainly driven by units, although we also saw a positive ASP development due to geographic mix effects.
Revenue amounted to DKK 2,602 million, an increase of 3% compared to Q2 2024. Organic growth was 1%, acquisitive growth was 5% and exchange rate effects were -2%.
In Europe, growth was slightly positive. As expected, growth was driven by France, which saw accelerating momentum due to an increasing rate of hearing aid renewals as part of the four-year anniversary of the 2021 hearing healthcare reform. Growth in Germany was also strong. In the UK, growth was negative. Growth was also particularly negative in Sweden due to adverse market developments.
Organic growth in North America was negative. In the US, organic growth was negative. In Canada, adverse market developments led to negative organic growth.
In Australia, organic growth was slightly negative, while in China, we saw strong organic growth driven entirely by ASP tailwind due to positive product mix changes.
In Diagnostics, revenue was DKK 1,190 million, or -3% compared to the same period last year. Organic growth was -2%, while exchange rate effects were -1%. Acquisitive growth was 0%.
Growth in the period was impacted by negative market growth, particularly in Q2.
In Diagnostics, revenue was DKK 587 million, a decrease of 7% compared to Q2 2024. Organic growth was -4%, acquisitive growth was 0% and exchange rate effects were -4%.
In Q2, organic growth was -4%. Growth was impacted by negative market developments, particularly in the US, where macroeconomic uncertainties have resulted in a lower level of investments in equipment in hospitals and clinics, as well as by market headwinds in China.
During the period, growth in our instrument business was negative, whereas growth in our services and consumables business was positive.
In terms of geographies, growth in Europe was positive, driven by growth in France and in several medium-sized markets, whereas growth in the UK was negative. In North America, growth was negative. Growth in the US was negative, driven by adverse market developments. In Canada, growth was also negative. In Asia, growth was negative, mainly due to continued negative growth in China as a result of general market weakness and our limited access to public markets.
| (DKK million) | H1 2025 | H1 2024 |
|---|---|---|
| Revenue | 1,190 | 1,231 |
| Growth | ||
| Organic | -2% | |
| Acquisitions | 0% | |
| Local currencies | -2% | |
| FX | -1% | |
| Total | -3% |
We have today discussed and approved this Interim Report 2025 for Demant A/S.
Interim Report 2025 has been prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by the EU, and further Danish disclosure requirements in respect of interim reports for listed companies. Interim Report 2025 has not been audited or reviewed by our auditors.
In our opinion, Interim Report 2025 gives a true and fair view of the Group's assets, liabilities and financial position at 30 June 2025 as well as of the results of our activities and cash flows for the first six months of 2025.
We also believe that the financial review and management commentary contain a fair review of the development in the Group's business and financial position, the results for the period and the Group's financial position as a whole as well as a description of the principal risks and uncertainties facing Demant A/S.
Smørum, 12 August 2025
| Søren Nielsen, President & CEO | René Schneider, CFO | Niels Wagner, President Hearing Care | |
|---|---|---|---|
| Board of Directors | |||
| Niels B. Christiansen, Chair | Niels Jacobsen, Vice Chair |
Thomas Duer | Heidir Hørby |
| Katrin Pucknat | Sisse Fjelsted Rasmussen | Anders Højsgaard Thomsen | Kristian Villumsen |
| Full year | |||
|---|---|---|---|
| (DKK million) | H1 2025 | H1 2024 | 2024 |
| Revenue | 11,253 | 11,087 | 22,419 |
| Production costs | -2,706 | -2,577 | -5,329 |
| Gross profit | 8,547 | 8,510 | 17,090 |
| R&D costs | -730 | -733 | -1,394 |
| Distribution costs | -5,386 | -5,154 | -10,246 |
| Administrative expenses | -596 | -586 | -1,145 |
| Share of profit after tax, associates | 14 | 31 | 99 |
| Operating profit (EBIT) before special items | 1,849 | 2,068 | 4,404 |
| Special items | - | 124 | 124 |
| Operating profit | 1,849 | 2,192 | 4,528 |
| Financial income | 50 | 53 | 113 |
| Financial expenses | -435 | -463 | -925 |
| Profit before tax | 1,464 | 1,782 | 3,716 |
| Tax on profit for the period | -334 | -428 | -824 |
| Profit after tax - continuing operations |
1,130 | 1,354 | 2,892 |
| Profit after tax - discontinued operations |
-13 | -154 | -504 |
| Profit for the period | 1,117 | 1,200 | 2,388 |
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Profit for the period attributable to: | |||
| Demant A/S' shareholders | 1,117 | 1,199 | 2,387 |
| Non-controlling interests | - | 1 | 1 |
| 1,117 | 1,200 | 2,388 | |
| Earnings per share (EPS), DKK - continuing operations |
5.34 | 6.18 | 13.31 |
| Diluted earnings per share (DEPS), DKK - continuing operations |
5.34 | 6.18 | 13.31 |
| Earnings per share (EPS), DKK | 5.28 | 5.47 | 10.99 |
| Diluted earnings per share (DEPS), DKK | 5.28 | 5.47 | 10.99 |
The Hearing Implants and Communications businesses are presented as discontinued operations.
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Profit for the period | 1,117 | 1,200 | 2,388 |
| Foreign currency translation adjustment, subsidiaries | -922 | 135 | 265 |
| Value adjustments of hedging instruments: | |||
| Value adjustment for the period | 272 | -41 | -91 |
| Value adjustment transferred to revenue | -21 | -3 | -5 |
| Tax on currency translation and value adjustments | -54 | 10 | 22 |
| Items that have been or may subsequently be reclassified to the income statement |
-725 | 101 | 191 |
| Actuarial gains/losses on defined benefit plans | - | -3 | -17 |
| Tax on actuarial gains/losses on defined benefit plans | - | -1 | 4 |
| Items that will not subsequently be reclassified to the income statement |
- | -4 | -13 |
| Other comprehensive income/loss | -725 | 97 | 178 |
| Comprehensive income | 392 | 1,297 | 2,566 |
| Comprehensive income attributable to: | |||
| Demant A/S' shareholders | 392 | 1,296 | 2,565 |
| Non-controlling interests | - | 1 | 1 |
| 392 | 1,297 | 2,566 | |
| Breakdown of tax on other comprehensive income: | |||
| Foreign currency translation adjustment, subsidiaries | - | - | 1 |
| Value adjustment of hedging instruments for the period | -59 | 9 | 20 |
| Value adjustment of hedging instruments transferred to revenue |
5 | 1 | 1 |
| Actuarial gains/losses on defined benefit plans | - | -1 | 4 |
| Tax on other comprehensive income | -54 | 9 | 26 |
| Full year | ||||
|---|---|---|---|---|
| (DKK million) | H1 2025 | H1 2024 | 2024 | |
| Assets | ||||
| Goodwill | 13,903 | 13,335 | 13,854 | |
| Patents and licences | 9 | 14 | 12 | |
| Other intangible assets | 851 | 925 | 933 | |
| Prepayments and assets under development | 314 | 219 | 267 | |
| Intangible assets | 15,077 | 14,493 | 15,066 | |
| Land and buildings | 1,106 | 1,131 | 1,131 | |
| Plant and machinery | 317 | 303 | 291 | |
| Other plant, fixtures and operating equipment | 544 | 519 | 526 | |
| Leasehold improvements | 754 | 723 | 763 | |
| Prepayments and assets under construction | 219 | 185 | 198 | |
| Property, plant and equipment | 2,940 | 2,861 | 2,909 | |
| Lease assets | 2,571 | 2,630 | 2,665 | |
| Investments in associates | 363 | 354 | 363 | |
| Receivables from associates | 173 | 191 | 193 | |
| Other investments | 7 | 14 | 9 | |
| Customer loans | 484 | 482 | 519 | |
| Other receivables | 195 | 165 | 217 | |
| Deferred tax assets | 627 | 548 | 588 | |
| Other non-current assets | 4,420 | 4,384 | 4,554 | |
| Non-current assets | 22,437 | 21,738 | 22,529 |
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Inventories | 2,542 | 2,674 | 2,500 |
| Trade receivables | 3,503 | 3,705 | 3,563 |
| Receivables from associates | 232 | 191 | 200 |
| Income tax | 198 | 142 | 78 |
| Customer loans | 140 | 156 | 155 |
| Other receivables | 488 | 397 | 454 |
| Unrealised gains on financial contracts | 214 | 30 | 31 |
| Prepaid expenses | 495 | 513 | 435 |
| Cash | 1,142 | 1,048 | 1,112 |
| Assets held for sale | 1,249 | 1,796 | 1,393 |
| Current assets | 10,203 | 10,652 | 9,921 |
| Assets | 32,640 | 32,390 | 32,450 |
The assets of the BAHS and Communications businesses are presented as assets held for sale.
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Equity and liabilities | |||
| Share capital | 43 | 44 | 44 |
| Other reserves | 9,353 | 9,395 | 9,520 |
| Equity attributable to Demant A/S' shareholders | 9,396 | 9,439 | 9,564 |
| Equity attributable to non-controlling interests | 79 | 83 | 80 |
| Equity | 9,475 | 9,522 | 9,644 |
| Borrowings | 13,239 | 11,112 | 12,487 |
| Lease liabilities | 2,029 | 2,082 | 2,104 |
| Deferred tax liabilities | 656 | 620 | 634 |
| Provisions | 221 | 189 | 213 |
| Other liabilities | 387 | 589 | 461 |
| Deferred income | 839 | 782 | 812 |
| Non-current liabilities | 17,371 | 15,374 | 16,711 |
| Borrowings | 263 | 1,983 | 423 |
| Lease liabilities | 648 | 650 | 667 |
| Trade payables | 964 | 858 | 658 |
| Income tax | 423 | 439 | 603 |
| Provisions | 59 | 90 | 93 |
| Other liabilities | 2,465 | 2,526 | 2,617 |
| Unrealised losses on financial contracts | 35 | 47 | 102 |
| Deferred income | 633 | 549 | 588 |
| Liabilities related to assets held for sale | 304 | 352 | 344 |
| Current liabilities | 5,794 | 7,494 | 6,095 |
| Liabilities | 23,165 | 22,868 | 22,806 |
| Equity and liabilities | 32,640 | 32,390 | 32,450 |
The liabilities of the BAHS and Communications businesses are presented as liabilities related to assets held for sale.
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
(DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|---|---|---|---|
| Operating profit (EBIT) | 1,849 | 2,192 | 4,528 | Repayments of borrowings | -750 | -2,536 | -5,023 |
| Non-cash items etc. | 785 | 579 | 1,233 | Proceeds from borrowings | 1,594 | 3,428 | 6,424 |
| Change in receivables etc. | -291 | -314 | -119 | Change in short-term bank facilities | -98 | 414 | -586 |
| Change in inventories | -77 | -271 | -7 | Repayments of lease liabilities | -376 | -359 | -750 |
| Change in trade payables and other liabilities etc. | 229 | 196 | 16 | Transactions with non-controlling interests | -1 | -1 | -3 |
| Change in provisions | -16 | -11 | -46 | Share buy-backs | -582 | -1,137 | -2,301 |
| Dividends received | 10 | 32 | 43 | Cash flow from financing activities (CFFF) | -213 | -191 | -2,239 |
| Cash flow from operating profit | 2,489 | 2,403 | 5,648 | ||||
| Financial income etc. received | 42 | 44 | 95 | Cash flow for the period, net - continuing operations |
64 | 203 | 13 |
| Financial expenses etc. paid | -389 | -445 | -884 | Cash flow for the period, net - discontinued operations |
-292 | -16 | |
| Income tax paid | -629 | -511 | -779 | Cash flow for the period, net | 68 | -89 | -3 |
| Cash flow from operating activities (CFFO) | 1,513 | 1,491 | 4,080 | Cash and cash equivalents at the beginning of the period | 1,112 | 1,138 | 1,138 |
| Acquisition of enterprises, participating interests and | Foreign currency translation adjustment of cash and cash equivalents |
-38 | -1 | -23 | |||
| activities | -849 | -763 | -1,234 | Cash and cash equivalents at the end of the period | 1,142 | 1,048 | 1,112 |
| Investments in intangible assets | -94 | -89 | -203 | ||||
| Investments in property, plant and equipment | -319 | -288 | -576 | Breakdown of cash and cash equivalents at the end of the | |||
| Disposal of property, plant and equipment | 12 | 2 | 31 | period: | |||
| Investments in other non-current assets | -164 | -88 | -251 | Cash | 1,142 | 1,048 | 1,112 |
| Disposal of other non-current assets | 178 | 129 | 405 | Cash and cash equivalents at the end of the period | 1,142 | 1,048 | 1,112 |
| Cash flow from investing activities (CFFI) | -1,236 | -1,097 | -1,828 |
The Hearing Implants and Communications businesses are presented as discontinued operations.
| (DKK million) | Other reserves | ||||||
|---|---|---|---|---|---|---|---|
| Share capital |
Foreign currency translation reserve |
Hedging reserve |
Retained earnings |
Demant A/S' share holders' share |
Non controlling interests' share |
Equity | |
| Equity at 1.1.2025 | 44 | 163 | -53 | 9,410 | 9,564 | 80 | 9,644 |
| Comprehensive income: Profit for the period |
- | - | - | 1,117 | 1,117 | - | 1,117 |
| Other comprehensive income: | |||||||
| Foreign currency translation adjustment, subsidiaries | - | -922 | - | - | -922 | - | -922 |
| Value adjustments of hedging instruments: | |||||||
| Value adjustment for the period | - | - | 272 | - | 272 | - | 272 |
| Value adjustment transferred to revenue | - | - | -21 | - | -21 | - | -21 |
| Actuarial gains/losses on defined benefit plans | - | - | - | - | - | - | - |
| Tax on other comprehensive income | - | - | -54 | - | -54 | - | -54 |
| Other comprehensive income/loss | - | -922 | 197 | - | -725 | - | -725 |
| Comprehensive income/loss for the period | - | -922 | 197 | 1,117 | 392 | - | 392 |
| Share buy-backs | - | - | - | -582 | -582 | - | -582 |
| Share-based compensation | - | - | - | 22 | 22 | - | 22 |
| Capital reduction through cancellation of treasury shares | -1 | - | - | 1 | - | - | - |
| Transactions with non-controlling interests | - | - | - | - | - | -1 | -1 |
| Equity at 30.06.2025 | 43 | -759 | 144 | 9,968 | 9,396 | 79 | 9,475 |
| (DKK million) | Other reserves | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Share capital |
Foreign currency translation reserve |
Hedging reserve |
Retained earnings |
Demant A/S' share holders' share |
Non controlling interests' share |
Equity | ||||
| Equity at 1.1.2024 | 45 | -103 | 22 | 9,292 | 9,256 | 82 | 9,338 | |||
| Comprehensive income: | ||||||||||
| Profit for the period | - | - | - | 1,199 | 1,199 | 1 | 1,200 | |||
| Other comprehensive income: | ||||||||||
| Foreign currency translation adjustment, subsidiaries | - | 135 | - | - | 135 | - | 135 | |||
| Value adjustments of hedging instruments: | ||||||||||
| Value adjustment for the period | - | - | -41 | - | -41 | - | -41 | |||
| Value adjustment transferred to revenue | - | - | -3 | - | -3 | - | -3 | |||
| Actuarial gains/losses on defined benefit plans | - | - | - | -3 | -3 | - | -3 | |||
| Tax on other comprehensive income | - | - | 10 | -1 | 9 | - | 9 | |||
| Other comprehensive income/loss | - | 135 | -34 | -4 | 97 | - | 97 | |||
| Comprehensive income/loss for the period | - | 135 | -34 | 1,195 | 1,296 | 1 | 1,297 | |||
| Share buy-backs | - | - | - | -1,137 | -1,137 | - | -1,137 | |||
| Share-based compensation | - | - | - | 24 | 24 | - | 24 | |||
| Capital reduction through cancellation of treasury shares | -1 | - | - | 1 | - | - | - | |||
| Equity at 30.06.2024 | 44 | 32 | -12 | 9,375 | 9,439 | 83 | 9,522 |
| (DKK million) | H1 2025 | H1 2024 | |||
|---|---|---|---|---|---|
| North | |||||
| Europe | America | Other | Total | Total | |
| Intangible assets | 14 | 2 | 1 | 17 | 32 |
| Property, plant and equipment | 21 | 1 | 1 | 23 | 11 |
| Other non-current assets | 85 | 17 | 7 | 109 | 89 |
| Inventories | 18 | - | - | 18 | 8 |
| Current receivables | 29 | 2 | - | 31 | 54 |
| Cash and cash equivalents | 28 | 2 | - | 30 | 87 |
| Non-current liabilities | -134 | -17 | -7 | -158 | -108 |
| Current liabilities | -60 | -4 | -1 | -65 | -76 |
| Acquired net assets | 1 | 3 | 1 | 5 | 97 |
| Goodwill | 768 | 56 | 20 | 844 | 1,455 |
| Acquisition costs | 769 | 59 | 21 | 849 | 1,552 |
| Carrying amount of non-controlling interests on obtaining control | - | -16 | - | -16 | -326 |
| Fair value adjustment of non-controlling interests on obtaining control | - | - | - | - | -335 |
| Contingent consideration and deferred payments | -38 | -4 | -6 | -48 | -82 |
| Acquired cash and cash equivalents | -28 | -2 | - | -30 | -87 |
| Cash acquisition costs | 703 | 37 | 15 | 755 | 722 |
Figures are shown at fair value on the acquisition date.
As part of the capital allocation policy, a portion of the cash flow from operating activities is allocated to value-adding acquisitions. In H1 2025, a total of 24 acquisitions were completed at an estimated total consideration of DKK 849 million. The individual acquisitions are not considered to be material and are therefore not disclosed separately, but are grouped together with other acquisitions in the relevant geographical region.
In H1 2025, the Group acquired a number of enterprises or obtained significant stakes in hearing healthcare businesses in North America, Europe and other regions in the Hearing Care business.
On 1 May 2024, the Group acquired the remaining 51% of the shares in Fuel Medical Group and now holds 100% of the shares. Fuel Medical Group is a value-added distributor of hearing aids that operates in North America. The step acquisition
resulted in a fair value adjustment of the Group's existing shares of DKK 324 million, presented as a special item in the income statement.
In respect of acquisitions, the Group paid total acquisition costs of DKK 849 million, exceeding the fair values of the acquired assets, liabilities and contingent liabilities. Such positive balances in value can be attributed to expected synergies between the activities of the acquired businesses and the Group's existing activities, to the future growth opportunities and to the value of staff competencies in the acquired businesses. These synergies are not recognised separately from goodwill, as they are not individually identifiable. Total goodwill recognised in respect of the acquisitions made in H1 2025 amounts to DKK 844 million.
Of the total number of acquisitions made in the reporting period, the fair value of estimated contingent considerations in the form of earnouts and deferred payments accounted for DKK 48 million (DKK 82 million in H1 2024). Earnouts depend on the results of the acquired businesses for a period of 1-3 years. Earnouts and other contingent considerations related to the acquisitions are estimated to be maximum DKK 55 million (DKK 82 million in H1 2024).
The fair values of acquisitions are not considered final until 12 months after the acquisition date. Adjustments to acquisitions completed more than 12 months prior to the time of the adjustments, including changes in estimated contingent
considerations, are recognised in the income statement.
In H1 2025, adjustments were made to the preliminary recognition of acquisitions made in 2024. These adjustments relate to payments made, contingent considerations provided as well as net assets and goodwill acquired. The impact of these adjustments on goodwill was DKK 13 million (DKK 5 million in H1 2024) and DKK 13 million (DKK -1 million in H1 2024) on contingent considerations.
In H1 2025, adjustments were also made to contingent considerations related to acquisitions completed more than 12 months prior to the time of the adjustments. These adjustments amount to DKK 24 million (DKK 0 million in H1 2024) and are recognised as part of distribution costs for acquisitions.
At the time of acquisition of non-controlling interests, the shares of the acquisitions are measured at the proportionate share of the total fair value of the acquired businesses, including goodwill. On obtaining a controlling interest through step acquisitions, previously held non-controlling interests are, at the time of obtaining control, remeasured at fair value with fair value adjustments recognised in the income statement.
The total impact on the income statement of fair value adjustments of noncontrolling interests in step acquisitions was DKK 0 million in H1 2025 (DKK 335 million in H1 2024).
The statements of fair values of acquisitions are not considered final until 12 months after the acquisition date.
Transaction costs in connection with acquisitions made in H1 2025 amount to DKK 6 million (DKK 5 million in H1 2024) and are recognised in distribution costs.
The acquired assets include contractual receivables amounting to DKK 19 million (DKK 50 million in H1 2024) of which DKK 0 million (DKK 1 million in H1 2024) is considered to be uncollectible at the date of the acquisition. Of total goodwill in the amount of DKK 844 million (DKK 1,455 million in H1 2024), DKK 101 million (DKK 65 million in H1 2024) can be amortised for tax purposes.
Revenue and profit after tax generated by the acquired businesses since acquiring them in H1 2025 amount to DKK 193 million (DKK 87 million in H1 2024) and DKK 9 million (DKK 4 million in H1 2024), respectively. Had such revenue and profit been consolidated on 1 January 2025, it is estimated that consolidated pro forma revenue and profit after tax would have been DKK 11,306 million (DKK 11,184 million in
H1 2024) and DKK 1,119 million (DKK 1,205 million in H1 2024), respectively. Without taking synergies with our core business into account, we believe that these pro forma figures reflect the level of consolidated earnings after our acquisition of the enterprises.
The Group has acquired additional minor distribution enterprises from the reporting date and until the date of publication of this Interim Report 2025. We are in the process of estimating their fair values. The acquisition costs are expected to relate primarily to goodwill.
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Revenue | 578 | 602 | 1,162 |
| Expenses | -560 | -719 | -1,551 |
| Gain/loss on divestment of enterprises and activities | - | -36 | -25 |
| Amortisation, depreciation and impairment losses | -20 | -78 | -224 |
| Profit before tax - discontinued operations |
-2 | -231 | -638 |
| Tax on profit for the period | -11 | 77 | 134 |
| Profit for the period - discontinued operations |
-13 | -154 | -504 |
| Profit for the period for discontinued operations attributable to: |
|||
| Demant A/S' shareholders | -13 | -154 | -504 |
| -13 | -154 | -504 | |
| Earnings per share (EPS), DKK | -0.06 | -0.71 | -2.32 |
| Diluted earnings per share (DEPS), DKK | -0.06 | -0.71 | -2.32 |
| Cash flow from discontinued operations: | |||
| Cash flow from operating activities (CFFO) | 80 | -134 | -247 |
| Cash flow from investing activities (CFFI) | -7 | -5 | -38 |
| Cash flow from financing activities (CFFF) | -69 | -153 | 269 |
| Cash flow for the period, net - discontinued operations |
4 | -292 | -16 |
On 14 August 2024, the Group concluded on a review of the strategic options for the Communications business and announced its intention to initiate a significant restructuring plan, which was implemented immediately thereafter. The restructuring plan is ongoing, and the Group continues to pursue the divestment of the Communications business. The Communications business still meets the criteria for being classified as held for sale and a discontinued operation.
As previously communicated, the bone anchored hearing systems (BAHS) business will remain with the Group for the time being and continues to be considered a discontinued operation.
In H1 2025, discontinued operations, consisting of the Communications and BAHS businesses, realised a net operating loss after tax of DKK 13 million.
Discontinued operations represent a separate line of business disposed of or in preparation for sale. The results of discontinued operations are presented separately in the income statement, and comparative figures are restated. Assets and liabilities of discontinued operations are presented as separate items in the balance sheet, and cash flows from discontinued operations are presented separately in the cash flow statement.
Note 2.2 - Assets held for sale and liabilities related to assets held for sale
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Balance sheet items: | |||
| Intangible assets | 425 | 539 | 433 |
| Property, plant and equipment | 30 | 27 | 25 |
| Lease assets | 42 | 53 | 44 |
| Deferred tax assets | 27 | 54 | 47 |
| Other non-current assets | 1 | 155 | 1 |
| Non-current assets | 525 | 828 | 550 |
| Current assets | 724 | 968 | 843 |
| Assets held for sale | 1,249 | 1,796 | 1,393 |
| Provisions | 53 | 20 | 46 |
| Lease liabilities | 44 | 54 | 46 |
| Other liabilities | 207 | 278 | 252 |
| Liabilities related to assets held for sale | 304 | 352 | 344 |
Assets classified as held for sale as at 30 June 2025 comprise the Communications and BAHS businesses.
Assets and liabilities of discontinued operations and assets held for sale, except financial assets etc., are measured at the lower of their carrying amount and their fair value less costs to sell. Non-current assets held for sale are not depreciated.
No key estimates were identified.
| (DKK million) | H1 2025 | H1 2024 | Full year 2024 |
|---|---|---|---|
| Selling price | - | - | - |
| Net debt adjustment | - | - | 25 |
| Selling price of divested enterprises and activities | - | - | 25 |
| Gain/loss on divestment of enterprises and activities: | |||
| Selling price of divested enterprises and activities | - | - | 25 |
| Net assets sold | - | -619 | -619 |
| Previously recognised impairment losses | - | 612 | 612 |
| Provisions as a result of the transaction | - | -18 | -32 |
| Transaction costs | - | -11 | -11 |
| Gain/loss on divestment of enterprises and activities | - | -36 | -25 |
| Net profit from divestment of enterprises and activities: | |||
| Profit from divested discontinued operations | - | -51 | -65 |
| Gain/loss on divestment of enterprises and activities | - | -36 | -25 |
| Net profit from divestment of enterprises and activities | - | -87 | -90 |
As at 30 June 2025, there have been no divestments.
In 2024, the Group divested its CI business to Cochlear Limited. The divestment resulted in a loss of DKK 25 million.
Gains or losses from the divestment of enterprises and activities are determined as the difference between the selling price and the carrying amount of the net assets divested.
Transaction costs and any provisions made for obligations related to the divestment of enterprises and activities are deducted.
This Interim Report 2025 is presented in accordance with IAS 34, Interim Financial Reporting, as adopted by the EU, and further Danish disclosure requirements in respect of interim reports for listed companies. We have not prepared a separate interim report for the Parent. Interim Report 2025 is presented in Danish kroner (DKK), which is the functional currency of the Parent.
The accounting policies used for this Interim Report 2025 are the same as the accounting policies used for our Annual Report 2024 to which we refer for a full description. The Group has adopted all new, amended and revised accounting standards and interpretations as published by the IASB and adopted by the EU, effective for the accounting period beginning on 1 January 2025. The amendments, revised standards and interpretations have not had a significant effect.
Have a question? We'll get back to you promptly.