AI assistant
Sending…
NNIT — Fund Information / Factsheet 2026
Feb 5, 2026
Preview isn't available for this file type.
Download source fileFactsheet
| Unnamed: 0 | Not restated | Not restated.1 | Not restated.2 | Not restated.3 | Not restated.4 | Not restated.5 | Not restated.6 | Not restated.7 | Restated | Restated.1 | Restated.2 | Restated.3 | Restated.4 | Restated.5 | Restated.6 | Restated.7 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NNIT, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 356.18796 | 367.753707 | 380.471089 | 396.015005 | 412.650917 | 424.112393 | 452.611332 | 438.476095 | 463.5 | 474 | 444.7 | 469.2 | 464.1 | 462.2 | 431.3 | 430 |
| Production cost | 260.210131 | 273.695748 | 251.841506 | 294.48989 | 302.470922 | 320.986656 | 328.995475 | 330.540603 | 337.7 | 353.2 | 329.7 | 351.8 | 344.3 | 353.5 | 318.8 | 324 |
| Gross profit | 95.977829 | 94.057959 | 128.629583 | 101.525115 | 110.179995 | 103.125737 | 123.615857 | 107.935492 | 125.8 | 120.8 | 115.0 | 117.4 | 119.8 | 108.7 | 112.5 | 106 |
| Gross margin | 0.269458 | 0.255763 | 0.33808 | 0.256367 | 0.267005 | 0.243157 | 0.273117 | 0.24616 | 0.271413 | 0.254852 | 0.258601 | 0.250213 | 0.258134 | 0.23518 | 0.260839 | 0.246512 |
| Regional overhead cost | 47.758134 | 45.142512 | 52.383577 | 45.1008 | 39.643673 | 43.5 | 43.774813 | 30.441185 | 47.6 | 45.7 | 44.9 | 41.4 | 45.3 | 33.6 | 34.1 | 41.9 |
| Regional operating profit | 48.219695 | 48.915448 | 76.246007 | 56.424315 | 70.536322 | 59.625737 | 79.841044 | 77.494307 | 78.2 | 75.1 | 70.1 | 76.0 | 74.5 | 75.1 | 78.4 | 64.1 |
| Regional operating profit margin | 0.135377 | 0.133011 | 0.200399 | 0.14248 | 0.170935 | 0.140589 | 0.176401 | 0.176736 | 0.168716 | 0.158439 | 0.157634 | 0.161978 | 0.160526 | 0.162484 | 0.181776 | 0.14907 |
| Corporate cost | 64.297369 | 66.680522 | 73.268103 | 32.42517 | 50.529078 | 34.523344 | 53.363227 | 33.4 | 54.2 | 43.1 | 52.5 | 31.7 | 56.5 | 52.2 | 43.2 | 46 |
| Group operating profit before special items | -16.077674 | -17.765074 | 2.977904 | 23.999145 | 20.007244 | 25.102393 | 26.477817 | 44.094307 | 24.0 | 32.0 | 17.6 | 44.3 | 18.0 | 22.9 | 35.2 | 18.1 |
| Group operating profit margin before special items | -0.045138 | -0.048307 | 0.007827 | 0.060602 | 0.048516 | 0.059135 | 0.058484 | 0.100962 | 0.05178 | 0.067511 | 0.039577 | 0.094416 | 0.038785 | 0.049546 | 0.081614 | 0.042093 |
| Special items | 47 | 57 | 51 | 123 | 14 | 30 | 16 | 9 | -11.3 | 15.2 | 9.4 | 55.7 | 25.3 | 20.3 | 7.9 | 29.8 |
| Group operating profit incl. special items | -63.077674 | -74.765074 | -48.022096 | -99.000855 | 6.007244 | -4.897607 | 10.477817 | 35.094307 | 35.187142 | 16.782517 | 8.129543 | -12.4 | -7.3 | 2.665534 | 27.7 | -11.865077 |
| Group operating profit margin incl. special items | -0.177091 | -0.203302 | -0.126217 | -0.249993 | 0.014558 | -0.011548 | 0.02315 | 0.080037 | 0.07593 | 0.035409 | 0.018281 | -0.026 | -0.016 | 0.005768 | 0.064 | -0.027598 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region Europe, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 111.632401 | 119.071408 | 122.193022 | 115.396206 | 112.378413 | 119.188992 | 125.379107 | 108.546672 | 175.8 | 185.3 | 167.5 | 170.6 | 168.5 | 160.5 | 148 | 151.7 |
| Production cost | 83.480591 | 89.968424 | 88.33335 | 103.044248 | 84.322978 | 93.083778 | 87.633363 | 65.259933 | 132.8 | 141.5 | 137.2 | 130.9 | 128.2 | 126.4 | 115.7 | 115.9 |
| Gross profit | 28.151811 | 29.102984 | 33.859671 | 12.351958 | 28.055435 | 26.105214 | 37.745744 | 43.28674 | 43 | 43.8 | 30.3 | 39.7 | 40.3 | 34.1 | 32.3 | 35.8 |
| Gross margin | 0.252183 | 0.244416 | 0.2771 | 0.10704 | 0.249651 | 0.219024 | 0.301053 | 0.398785 | 0.244596 | 0.236373 | 0.180896 | 0.232708 | 0.239169 | 0.212461 | 0.218243 | 0.235992 |
| Regional overhead cost | 16.969449 | 14.476749 | 14.763086 | 16.858632 | 11.893102 | 13.840909 | 15.684274 | 15.345674 | 15.4 | 14.4 | 12.8 | 14.4 | 17 | 8.1 | 10.6 | 9.9 |
| Regional operating profit | 11.182361 | 14.626236 | 19.096585 | -4.506674 | 16.162333 | 12.264305 | 22.06147 | 27.941066 | 27.6 | 29.4 | 17.5 | 25.3 | 23.3 | 26.0 | 21.7 | 25.9 |
| Regional operating profit margin | 0.100171 | 0.122836 | 0.156282 | -0.039054 | 0.143821 | 0.102898 | 0.175958 | 0.257411 | 0.156997 | 0.158662 | 0.104478 | 0.1483 | 0.138279 | 0.161994 | 0.146622 | 0.170732 |
| Corporate cost | 20.067617 | 20.811415 | 22.86744 | 10.120102 | 15.222719 | 10.039896 | 14.955433 | 6 | 16.1 | 14 | 18.4 | 12.4 | 21.1 | 18.9 | 15.4 | 16.2 |
| Group operating profit before special items | -8.885256 | -6.185179 | -3.770855 | -14.626776 | 0.939614 | 2.224409 | 7.106037 | 21.941066 | 11.5 | 15.4 | -0.9 | 12.9 | 2.2 | 7.1 | 6.3 | 9.7 |
| Group operating profit margin before special items | -0.079594 | -0.051945 | -0.03086 | -0.126753 | 0.008361 | 0.018663 | 0.056676 | 0.202135 | 0.065415 | 0.083108 | -0.005373 | 0.075615 | 0.013056 | 0.044237 | 0.042568 | 0.063942 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region US, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 70.841057 | 75.852548 | 81.871224 | 83.294871 | 98.795076 | 102.974713 | 93.710504 | 91.134011 | 92.9 | 88.1 | 85.4 | 79.7 | 87 | 89.2 | 82.7 | 53.8 |
| Production cost | 50.981548 | 55.5954 | 52.960126 | 53.937932 | 67.893133 | 65.595229 | 57.668915 | 60.717764 | 57.4 | 60.9 | 52.1 | 36.7 | 50.1 | 59.6 | 53 | 37.2 |
| Gross profit | 19.859508 | 20.257147 | 28.911098 | 29.356939 | 30.901943 | 37.379484 | 36.04159 | 30.416247 | 35.5 | 27.2 | 33.3 | 43 | 36.9 | 29.6 | 29.7 | 16.6 |
| Gross margin | 0.280339 | 0.26706 | 0.353129 | 0.352446 | 0.312788 | 0.362997 | 0.384606 | 0.333753 | 0.382131 | 0.30874 | 0.38993 | 0.539523 | 0.424138 | 0.331839 | 0.359129 | 0.30855 |
| Regional overhead cost | 14.121268 | 14.926561 | 16.455114 | 12.727562 | 13.875286 | 13.840909 | 16.108056 | 10.730458 | 17.9 | 14.1 | 17.4 | 16.3 | 10.5 | 10.2 | 8.9 | 12.5 |
| Regional operating profit | 5.73824 | 5.330587 | 12.455984 | 16.629377 | 17.026657 | 23.538575 | 19.933534 | 19.685789 | 17.6 | 13.1 | 15.9 | 26.7 | 26.4 | 19.4 | 20.8 | 4.1 |
| Regional operating profit margin | 0.081002 | 0.070276 | 0.152141 | 0.199645 | 0.172343 | 0.228586 | 0.212714 | 0.216009 | 0.189451 | 0.148695 | 0.186183 | 0.335006 | 0.303448 | 0.217489 | 0.251511 | 0.076208 |
| Corporate cost | 13.364028 | 13.859359 | 15.22857 | 6.739481 | 11.028696 | 7.852384 | 11.992874 | 7.3 | 11.8 | 9.4 | 10.3 | 2.2 | 10.4 | 9.7 | 8 | 8 |
| Group operating profit before special items | -7.625788 | -8.528773 | -2.772585 | 9.889896 | 5.997962 | 15.686191 | 7.94066 | 12.385789 | 5.8 | 3.7 | 5.6 | 24.5 | 16.0 | 9.7 | 12.8 | -3.9 |
| Group operating profit margin before special items | -0.107646 | -0.112439 | -0.033865 | 0.118734 | 0.060711 | 0.152331 | 0.084736 | 0.135907 | 0.062433 | 0.041998 | 0.065574 | 0.307403 | 0.183908 | 0.108744 | 0.154776 | -0.072491 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region Asia, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 32.450272 | 36.974506 | 43.531201 | 43.677552 | 37.831044 | 36.112299 | 37.403602 | 32.483121 | 31.9 | 37.3 | 35.9 | 44.3 | 37 | 37.9 | 41.8 | 36.1 |
| Production cost | 30.976722 | 31.593386 | 32.669175 | 38.437706 | 36.0695 | 34.997515 | 33.228388 | 30.537668 | 28.4 | 26.7 | 28.4 | 39.9 | 30.2 | 31.2 | 33 | 27.6 |
| Gross profit | 1.473551 | 5.38112 | 10.862026 | 5.239845 | 1.761544 | 1.114784 | 4.175214 | 1.945453 | 3.5 | 10.6 | 7.5 | 4.4 | 6.8 | 6.7 | 8.8 | 8.5 |
| Gross margin | 0.04541 | 0.145536 | 0.249523 | 0.119967 | 0.046563 | 0.03087 | 0.111626 | 0.059891 | 0.109718 | 0.284182 | 0.208914 | 0.099323 | 0.183784 | 0.176781 | 0.210526 | 0.235457 |
| Regional overhead cost | 2.763477 | 2.562828 | 2.277666 | 4.219538 | 2.973275 | 3.954545 | 3.105992 | 2.921752 | 5.2 | 5.7 | 4.5 | 2.6 | 3.9 | 4 | 3.7 | 3.4 |
| Regional operating profit | -1.289926 | 2.818292 | 8.58436 | 1.020307 | -1.211731 | -2.839761 | 1.069223 | -0.9763 | -1.7 | 4.9 | 3 | 1.8 | 2.9 | 2.7 | 5.1 | 5.1 |
| Regional operating profit margin | -0.039751 | 0.076223 | 0.1972 | 0.02336 | -0.03203 | -0.078637 | 0.028586 | -0.030056 | -0.053292 | 0.131367 | 0.083565 | 0.040632 | 0.078378 | 0.07124 | 0.12201 | 0.141274 |
| Corporate cost | 6.712168 | 6.960952 | 7.648647 | 3.384947 | 5.258194 | 3.448636 | 4.908424 | 0.4 | 4 | 3.5 | 4 | 2.9 | 4.7 | 4.4 | 3.8 | 3.9 |
| Group operating profit before special items | -8.002094 | -4.14266 | 0.935714 | -2.36464 | -6.469925 | -6.288397 | -3.839202 | -1.3763 | -5.7 | 1.4 | -1 | -1.1 | -1.8 | -1.7 | 1.3 | 1.2 |
| Group operating profit margin before special items | -0.246596 | -0.112041 | 0.021495 | -0.054139 | -0.171022 | -0.174134 | -0.102643 | -0.04237 | -0.178683 | 0.037534 | -0.027855 | -0.024831 | -0.048649 | -0.044855 | 0.0311 | 0.033241 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region DK, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 141.264229 | 135.855245 | 132.875643 | 153.646376 | 163.646384 | 165.836389 | 196.118118 | 206.312291 | 162.9 | 163.3 | 155.9 | 174.6 | 171.6 | 174.6 | 158.8 | 188.4 |
| Production cost | 94.77127 | 96.538537 | 77.878855 | 99.070003 | 114.185311 | 127.310134 | 150.46481 | 174.025238 | 119.1 | 124.1 | 112 | 144.3 | 135.8 | 136.3 | 117.1 | 143.3 |
| Gross profit | 46.49296 | 39.316708 | 54.996787 | 54.576373 | 49.461073 | 38.526254 | 45.653309 | 32.287053 | 43.8 | 39.2 | 43.9 | 30.3 | 35.8 | 38.3 | 41.7 | 45.1 |
| Gross margin | 0.329121 | 0.289401 | 0.413897 | 0.355208 | 0.302244 | 0.232315 | 0.232785 | 0.156496 | 0.268877 | 0.240049 | 0.281591 | 0.17354 | 0.208625 | 0.219359 | 0.262594 | 0.239384 |
| Regional overhead cost | 13.90394 | 13.176374 | 18.88771 | 11.295068 | 10.90201 | 11.863636 | 8.876492 | 1.443301 | 9.1 | 11.5 | 10.2 | 8.1 | 13.9 | 11.3 | 10.9 | 16.1 |
| Regional operating profit | 32.58902 | 26.140333 | 36.109077 | 43.281305 | 38.559063 | 26.662618 | 36.776817 | 30.843752 | 34.7 | 27.7 | 33.7 | 22.2 | 21.9 | 27.0 | 30.8 | 29.0 |
| Regional operating profit margin | 0.230695 | 0.192413 | 0.271751 | 0.281694 | 0.235624 | 0.160777 | 0.187524 | 0.1495 | 0.213014 | 0.169626 | 0.216164 | 0.127148 | 0.127622 | 0.154639 | 0.193955 | 0.153928 |
| Corporate cost | 24.153555 | 25.048796 | 27.523446 | 12.180641 | 19.019469 | 13.182429 | 21.506496 | 19 | 22.3 | 16.2 | 19.8 | 14.2 | 20.3 | 19.2 | 16 | 17.9 |
| Group operating profit before special items | 8.435465 | 1.091537 | 8.585631 | 31.100664 | 19.539594 | 13.480189 | 15.27032 | 11.843752 | 12.4 | 11.5 | 13.9 | 8.0 | 1.6 | 7.8 | 14.8 | 11.1 |
| Group operating profit margin before special items | 0.059714 | 0.008035 | 0.064614 | 0.202417 | 0.119401 | 0.081286 | 0.077863 | 0.057407 | 0.07612 | 0.070423 | 0.08916 | 0.045819 | 0.009324 | 0.044674 | 0.093199 | 0.058917 |
Factsheet_before restatement
| Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NaN | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated | Not restated |
| NNIT, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 356.18796 | 367.753707 | 380.471089 | 396.015005 | 412.650917 | 424.112393 | 452.611332 | 438.476095 | 463.35 | 473.95 | 444.65 | 469.55 | 464.1 | 462.160891 | 431.6 | 430 |
| Production cost | 260.210131 | 273.695748 | 251.841506 | 294.48989 | 302.470922 | 320.986656 | 328.995475 | 330.540603 | 337.7 | 353.2 | 329.7 | 351.8 | 344.3 | 353.5 | 318.8 | 324 |
| Gross profit | 95.977829 | 94.057959 | 128.629583 | 101.525115 | 110.179995 | 103.125737 | 123.615857 | 107.935492 | 125.8 | 120.8 | 115.0 | 117.4 | 119.8 | 108.7 | 112.5 | 106 |
| Gross margin | 0.269458 | 0.255763 | 0.33808 | 0.256367 | 0.267005 | 0.243157 | 0.273117 | 0.24616 | 0.271413 | 0.254852 | 0.258601 | 0.250213 | 0.258134 | 0.23518 | 0.260839 | 0.246512 |
| Regional overhead cost | 47.758134 | 45.142512 | 52.383577 | 45.1008 | 39.643673 | 43.5 | 43.774813 | 30.441185 | 47.6 | 45.7 | 44.9 | 41.4 | 45.3 | 33.6 | 34.1 | 41.9 |
| Regional operating profit | 48.219695 | 48.915448 | 76.246007 | 56.424315 | 70.536322 | 59.625737 | 79.841044 | 77.494307 | 78.2 | 75.1 | 70.1 | 76.0 | 74.5 | 75.1 | 78.4 | 64.1 |
| Regional operating profit margin | 0.135377 | 0.133011 | 0.200399 | 0.14248 | 0.170935 | 0.140589 | 0.176401 | 0.176736 | 0.168716 | 0.158439 | 0.157634 | 0.161978 | 0.160526 | 0.162484 | 0.181776 | 0.14907 |
| Corporate cost | 64.297369 | 66.680522 | 73.268103 | 32.42517 | 50.529078 | 34.523344 | 53.363227 | 33.4 | 54.2 | 43.1 | 52.5 | 31.7 | 56.5 | 52.2 | 43.2 | 46 |
| Group operating profit before special items | -16.077674 | -17.765074 | 2.977904 | 23.999145 | 20.007244 | 25.102393 | 26.477817 | 44.094307 | 24.0 | 32.0 | 17.6 | 44.3 | 18.0 | 22.9 | 35.2 | 18.1 |
| Group operating profit margin before special items | -0.045138 | -0.048307 | 0.007827 | 0.060602 | 0.048516 | 0.059135 | 0.058484 | 0.100962 | 0.05178 | 0.067511 | 0.039577 | 0.094416 | 0.038785 | 0.049546 | 0.081614 | 0.042093 |
| Special items | 47 | 57 | 51 | 123 | 14 | 30 | 16 | 9 | -11.3 | 15.2 | 9.4 | 55.7 | 25.3 | 20.3 | 7.9 | 29.8 |
| Group operating profit incl. special items | -63.077674 | -74.765074 | -48.022096 | -99.000855 | 6.007244 | -4.897607 | 10.477817 | 35.094307 | 35.187142 | 16.782517 | 8.129543 | -12.4 | -7.3 | 2.665534 | 27.7 | -11.865077 |
| Group operating profit margin incl. special items | -0.177091 | -0.203302 | -0.126217 | -0.249993 | 0.014558 | -0.011548 | 0.02315 | 0.080037 | 0.07593 | 0.035409 | 0.018281 | -0.026 | -0.016 | 0.005768 | 0.064 | -0.027598 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region Europe, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 111.632401 | 119.071408 | 122.193022 | 115.396206 | 112.378413 | 119.188992 | 125.379107 | 108.546672 | 126.398564 | 135.025106 | 126.712528 | 124.2 | 119.3 | 116.385621 | 104.98472 | 108.850551 |
| Production cost | 83.480591 | 89.968424 | 88.33335 | 103.044248 | 84.322978 | 93.083778 | 87.633363 | 65.259933 | 97.217986 | 101.190712 | 101.462632 | 91.6 | 92.3 | 90.790209 | 84.110965 | 83.124916 |
| Gross profit | 28.151811 | 29.102984 | 33.859671 | 12.351958 | 28.055435 | 26.105214 | 37.745744 | 43.28674 | 29.180578 | 33.834394 | 25.249896 | 32.6 | 27 | 25.595413 | 20.873755 | 25.725635 |
| Gross margin | 0.252183 | 0.244416 | 0.2771 | 0.10704 | 0.249651 | 0.219024 | 0.301053 | 0.398785 | 0.230862 | 0.250579 | 0.199269 | 0.26248 | 0.227 | 0.219919 | 0.198827 | 0.236339 |
| Regional overhead cost | 16.969449 | 14.476749 | 14.763086 | 16.858632 | 11.893102 | 13.840909 | 15.684274 | 15.345674 | 15.001921 | 13.805502 | 12.256651 | 13.2 | 15.1 | 6.020623 | 8.721618 | 8.052974 |
| Regional operating profit | 11.182361 | 14.626236 | 19.096585 | -4.506674 | 16.162333 | 12.264305 | 22.06147 | 27.941066 | 14.178657 | 20.028892 | 12.993246 | 19.4 | 11.9 | 19.574789 | 12.152137 | 17.672661 |
| Regional operating profit margin | 0.100171 | 0.122836 | 0.156282 | -0.039054 | 0.143821 | 0.102898 | 0.175958 | 0.257411 | 0.112174 | 0.148335 | 0.102541 | 0.155991 | 0.1 | 0.168189 | 0.115751 | 0.162357 |
| Corporate cost | 20.067617 | 20.811415 | 22.86744 | 10.120102 | 15.222719 | 10.039896 | 14.955433 | 6 | 12.537044 | 11.200416 | 14.318562 | 9.3 | 15.4 | 13.798283 | 11.028139 | 11.560858 |
| Group operating profit before special items | -8.885256 | -6.185179 | -3.770855 | -14.626776 | 0.939614 | 2.224409 | 7.106037 | 21.941066 | 1.641613 | 8.828477 | -1.325317 | 10.1 | -3.5 | 5.572094 | 1.123998 | 6.111803 |
| Group operating profit margin before special items | -0.079594 | -0.051945 | -0.03086 | -0.126753 | 0.008361 | 0.018663 | 0.056676 | 0.202135 | 0.012988 | 0.065384 | -0.010459 | 0.08132 | -0.029 | 0.047876 | 0.010706 | 0.056149 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region US, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 70.841057 | 75.852548 | 81.871224 | 83.294871 | 98.795076 | 102.974713 | 93.710504 | 91.134011 | 92.9 | 88.1 | 85.4 | 79.7 | 87 | 89.2 | 82.7 | 53.8 |
| Production cost | 50.981548 | 55.5954 | 52.960126 | 53.937932 | 67.893133 | 65.595229 | 57.668915 | 60.717764 | 57.4 | 60.9 | 52.1 | 36.7 | 50.1 | 59.6 | 53 | 37.2 |
| Gross profit | 19.859508 | 20.257147 | 28.911098 | 29.356939 | 30.901943 | 37.379484 | 36.04159 | 30.416247 | 35.5 | 27.2 | 33.3 | 43 | 36.9 | 29.6 | 29.7 | 16.6 |
| Gross margin | 0.280339 | 0.26706 | 0.353129 | 0.352446 | 0.312788 | 0.362997 | 0.384606 | 0.333753 | 0.382131 | 0.30874 | 0.38993 | 0.539523 | 0.424138 | 0.331839 | 0.359129 | 0.30855 |
| Regional overhead cost | 14.121268 | 14.926561 | 16.455114 | 12.727562 | 13.875286 | 13.840909 | 16.108056 | 10.730458 | 17.9 | 14.1 | 17.4 | 16.3 | 10.5 | 10.2 | 8.9 | 12.5 |
| Regional operating profit | 5.73824 | 5.330587 | 12.455984 | 16.629377 | 17.026657 | 23.538575 | 19.933534 | 19.685789 | 17.6 | 13.1 | 15.9 | 26.7 | 26.4 | 19.4 | 20.8 | 4.1 |
| Regional operating profit margin | 0.081002 | 0.070276 | 0.152141 | 0.199645 | 0.172343 | 0.228586 | 0.212714 | 0.216009 | 0.189451 | 0.148695 | 0.186183 | 0.335006 | 0.303448 | 0.217489 | 0.251511 | 0.076208 |
| Corporate cost | 13.364028 | 13.859359 | 15.22857 | 6.739481 | 11.028696 | 7.852384 | 11.992874 | 7.3 | 11.8 | 9.4 | 10.3 | 2.2 | 10.4 | 9.7 | 8 | 8 |
| Group operating profit before special items | -7.625788 | -8.528773 | -2.772585 | 9.889896 | 5.997962 | 15.686191 | 7.94066 | 12.385789 | 5.8 | 3.7 | 5.6 | 24.5 | 16.0 | 9.7 | 12.8 | -3.9 |
| Group operating profit margin before special items | -0.107646 | -0.112439 | -0.033865 | 0.118734 | 0.060711 | 0.152331 | 0.084736 | 0.135907 | 0.062433 | 0.041998 | 0.065574 | 0.307403 | 0.183908 | 0.108744 | 0.154776 | -0.072491 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region Asia, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 32.450272 | 36.974506 | 43.531201 | 43.677552 | 37.831044 | 36.112299 | 37.403602 | 32.483121 | 31.9 | 37.3 | 35.9 | 44.3 | 37 | 37.9 | 41.8 | 36.1 |
| Production cost | 30.976722 | 31.593386 | 32.669175 | 38.437706 | 36.0695 | 34.997515 | 33.228388 | 30.537668 | 28.4 | 26.7 | 28.4 | 39.9 | 30.2 | 31.2 | 33 | 27.6 |
| Gross profit | 1.473551 | 5.38112 | 10.862026 | 5.239845 | 1.761544 | 1.114784 | 4.175214 | 1.945453 | 3.5 | 10.6 | 7.5 | 4.4 | 6.8 | 6.7 | 8.8 | 8.5 |
| Gross margin | 0.04541 | 0.145536 | 0.249523 | 0.119967 | 0.046563 | 0.03087 | 0.111626 | 0.059891 | 0.109718 | 0.284182 | 0.208914 | 0.099323 | 0.183784 | 0.176781 | 0.210526 | 0.235457 |
| Regional overhead cost | 2.763477 | 2.562828 | 2.277666 | 4.219538 | 2.973275 | 3.954545 | 3.105992 | 2.921752 | 5.2 | 5.7 | 4.5 | 2.6 | 3.9 | 4 | 3.7 | 3.4 |
| Regional operating profit | -1.289926 | 2.818292 | 8.58436 | 1.020307 | -1.211731 | -2.839761 | 1.069223 | -0.9763 | -1.7 | 4.9 | 3 | 1.8 | 2.9 | 2.7 | 5.1 | 5.1 |
| Regional operating profit margin | -0.039751 | 0.076223 | 0.1972 | 0.02336 | -0.03203 | -0.078637 | 0.028586 | -0.030056 | -0.053292 | 0.131367 | 0.083565 | 0.040632 | 0.078378 | 0.07124 | 0.12201 | 0.141274 |
| Corporate cost | 6.712168 | 6.960952 | 7.648647 | 3.384947 | 5.258194 | 3.448636 | 4.908424 | 0.4 | 4 | 3.5 | 4 | 2.9 | 4.7 | 4.4 | 3.8 | 3.9 |
| Group operating profit before special items | -8.002094 | -4.14266 | 0.935714 | -2.36464 | -6.469925 | -6.288397 | -3.839202 | -1.3763 | -5.7 | 1.4 | -1 | -1.1 | -1.8 | -1.7 | 1.3 | 1.2 |
| Group operating profit margin before special items | -0.246596 | -0.112041 | 0.021495 | -0.054139 | -0.171022 | -0.174134 | -0.102643 | -0.04237 | -0.178683 | 0.037534 | -0.027855 | -0.024831 | -0.048649 | -0.044855 | 0.0311 | 0.033241 |
| NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN | NaN |
| Region DK, DKKm | Q1 22 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
| Revenue | 141.264229 | 135.855245 | 132.875643 | 153.646376 | 163.646384 | 165.836389 | 196.118118 | 206.312291 | 212.281964 | 213.555471 | 196.691287 | 221.35 | 220.8 | 218.685093 | 202.124933 | 231.204243 |
| Production cost | 94.77127 | 96.538537 | 77.878855 | 99.070003 | 114.185311 | 127.310134 | 150.46481 | 174.025238 | 154.712797 | 164.446543 | 147.816156 | 183.8 | 171.7 | 171.915799 | 148.390093 | 176.144184 |
| Gross profit | 46.49296 | 39.316708 | 54.996787 | 54.576373 | 49.461073 | 38.526254 | 45.653309 | 32.287053 | 57.569167 | 49.108928 | 48.875132 | 37.6 | 49.1 | 46.769293 | 53.73484 | 55.060059 |
| Gross margin | 0.329121 | 0.289401 | 0.413897 | 0.355208 | 0.302244 | 0.232315 | 0.232785 | 0.156496 | 0.271192 | 0.229959 | 0.248487 | 0.169828 | 0.222 | 0.213866 | 0.26585 | 0.238145 |
| Regional overhead cost | 13.90394 | 13.176374 | 18.88771 | 11.295068 | 10.90201 | 11.863636 | 8.876492 | 1.443301 | 9.573506 | 12.056578 | 10.788942 | 9.3 | 15.8 | 13.392529 | 12.772332 | 17.968949 |
| Regional operating profit | 32.58902 | 26.140333 | 36.109077 | 43.281305 | 38.559063 | 26.662618 | 36.776817 | 30.843752 | 47.995661 | 37.05235 | 38.086189 | 28.3 | 33.3 | 33.376764 | 40.962509 | 37.09111 |
| Regional operating profit margin | 0.230695 | 0.192413 | 0.271751 | 0.281694 | 0.235624 | 0.160777 | 0.187524 | 0.1495 | 0.226094 | 0.173502 | 0.193634 | 0.127745 | 0.151 | 0.152625 | 0.202659 | 0.160426 |
| Corporate cost | 24.153555 | 25.048796 | 27.523446 | 12.180641 | 19.019469 | 13.182429 | 21.506496 | 19 | 25.856822 | 19.068143 | 23.894144 | 15.3 | 26 | 24.316558 | 20.472037 | 22.447191 |
| Group operating profit before special items | 8.435465 | 1.091537 | 8.585631 | 31.100664 | 19.539594 | 13.480189 | 15.27032 | 11.843752 | 22.138839 | 17.984207 | 14.192046 | 13 | 7.3 | 9.189652 | 20.490472 | 14.643919 |
| Group operating profit margin before special items | 0.059714 | 0.008035 | 0.064614 | 0.202417 | 0.119401 | 0.081286 | 0.077863 | 0.057407 | 0.10429 | 0.084213 | 0.072154 | 0.058717 | 0.033 | 0.042022 | 0.101375 | 0.063338 |
More from NNIT
Regulatory Filings
2026
May 7
Regulatory Filings
2026
May 7
Board/Management Information
2026
Mar 17
Board/Management Information
2026
Mar 17
Annual Report
2026
Feb 5
Annual Report
2026
Feb 5
Audit Report / Information
2026
Feb 5
Report Publication Announcement
2026
Feb 5
Board/Management Information
2026
Jan 15
Board/Management Information
2026
Jan 15