Reading the annual reports…

First time this company is opened: we are analysing its official reports. This can take up to a minute; after that the page loads instantly.

Ellab A/s financial health, profit and balance sheet · Scorvest

Denmark

Ellab A/s

Fiscal year ends in December · Figures in DKK

+ Add to watchlist Compare

In shortEllab A/s is profitable.

Financial health

Solid

Built from five areas over the last five annual reports. Tap an area to see the figures behind it.

How is this score calculated? →

Profitability24

Operating marginShare of each sale left after running the business, before interest and tax.	5.1%	34/100
Net marginShare of each sale left as profit after every cost, interest and tax.	2.8%	31/100
Return on equityProfit earned on the money shareholders put in. Above 15% is strong.	1.1%	6/100
Return on invested capitalProfit earned on all the capital used (equity and debt). Above 10% usually means a real competitive edge.	–	n/a

Weight in the score: 25%

Balance sheet64

Current ratioShort-term assets divided by short-term debts. Below 1 can mean tight cash.	1.91×	92/100
Debt / equityDebt compared with the shareholders' stake. Above 2 is heavily indebted.	–	n/a
Net debt / EBITDAYears of operating profit needed to repay net debt. Below 2 is comfortable.	–	n/a
Interest coverageHow many times operating profit covers interest. Below 2 is risky.	1.34×	0/100
Altman Z''Bankruptcy-risk model. Above 2.6 safe, below 1.1 distress.	7.91	100/100

Weight in the score: 25%

Cash generation100

Free cash flow marginCash left from each sale after investments. The money that can pay dividends or reduce debt.	20.9%	100/100
Free cash flow / net incomeHow much accounting profit turns into real cash. Near 1 or above is healthy.	7.33×	100/100
Years with positive free cash flow (last 5)	3 of 3	100/100

Weight in the score: 20%

Stability45
Profitable years (last 5) 2 of 3 67/100
Years of revenue decline (last 5) 1 of 2 17/100
Revenue growth volatility 12.1% 66/100
Operating margin volatility 8.9% 28/100
Weight in the score: 20%
Growth–
Revenue growth, 3-year average – n/a
EPS growth, 3-year average – n/a
Weight in the score: 10%

Profitable years (last 5)	2 of 3	67/100
Years of revenue decline (last 5)	1 of 2	17/100
Revenue growth volatility	12.1%	66/100
Operating margin volatility	8.9%	28/100

Revenue growth, 3-year average	–	n/a
EPS growth, 3-year average	–	n/a

Fiscal year 2025 · change vs prior year

Revenue: kr 986.4M; ▼ 1.0%
Net income: kr 28.1M; ▲ 244.8%
Free cash flow: kr 206.0M; ▲ 34.1%
Operating margin: 5.1%; −2.3 pts
Cash & investments: kr 111.8M; –
Total debt: –; –
Diluted EPS: –; –
Return on equity: 1.1%; –

European data comes from annual reports in ESEF format (since 2020). Industry and ticker are not provided by this source.

Trends

Annual figures as reported. Hover a bar or point for the exact value.

Revenue and net income

RevenueNet income

Margins

Statements

The last 3 fiscal years from the company's annual reports.

DKK millions; negative values in parentheses.

Fiscal year	FY23	FY24	FY25
Revenue	858	996	986
Cost of revenue	348	452	451
Gross profit	510	545	535
Research & development	19	25	29
Operating income	185	73	50
Interest expense	69	134	38
Pre-tax income	171	(24)	31
Income tax	40	(4.4)	2.4
Net income	131	(19)	28

Export to Excel · Investor plan PDF report · Pro plan

Risk checks

Altman Z'' score

7.91 Safe zone

Estimates bankruptcy risk from working capital, retained earnings, operating profit and equity. Above 2.6 is considered safe, below 1.1 signals distress.

Piotroski F-score

6/9

Nine yes-or-no tests on profitability, debt, liquidity and efficiency versus the prior year. 7 to 9 is strong, 0 to 3 is weak.

Positive net income: passed
Positive operating cash flow: passed
Return on assets improved: passed
Cash flow exceeds net income: passed
Long-term debt ratio fell: passed
Current ratio improved: failed
No share dilution: not available
Gross margin improved: failed
Asset turnover improved: passed

Sources

Annual reportPeriod ending Dec 31, 2025Open the report ↗
Annual reportPeriod ending Dec 31, 2024Open the report ↗
Annual reportPeriod ending Dec 31, 2023Open the report ↗
ReportPeriod ending Apr 30, 2023Open the report ↗

All figures: filings.xbrl.org (ESEF). Ratios and scores are computed by Scorvest (see how it works). Information only, not investment advice. How it works

Latest annual report: Dec 31, 2025 · Data updated Dec 31, 2025