Genmab A/S (GMAB)
Every figure this model derived for GMAB, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 37,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 1,715,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 2,885,000,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 1,427,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 5,847,000,000 | Equity |
2025-12-31 |
| interest expense | 269,000,000 | FinanceCosts |
2025-12-31 |
| ocf | 1,186,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 3,720,000,000 | Revenue |
2025-12-31 |
| sbc | 128,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up GMAB on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 33.55 |
| current ratio | 2.06 |
| current ratio reported | 2.02 |
| deferred revenue growth | 700.0 |
| dilution pct | -3.04 |
| ebit cagr | 17.44 |
| ebit yoy | 9.57 |
| ev ebit | 24.78 |
| ev owner earnings | 25.85 |
| ev sales | 7.1 |
| fcf margin | 30.89 |
| interest cover | 3.96 |
| net debt ebitda | 3.31 |
| operating margin | 28.63 |
| owner earnings margin | 27.45 |
| revenue growth | 19.19 |
| revenue growth per share | 22.93 |
| roic | 8.8 |
| rule of 40 | 47.82 |
| sbc pct revenue | 3.44 |
Everything else this filing tags
312 more elements from GMAB's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 284,647,000,000 | 2020-06-30 | 4 | DKK |
Assets | 45,811,000,000 | 2024-12-31 | 28 | DKK |
EquityAndLiabilities | 45,811,000,000 | 2024-12-31 | 25 | DKK |
NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement | 39,438,000,000 | 2020-06-30 | 2 | DKK |
RetainedEarnings | 23,551,000,000 | 2024-12-31 | 25 | DKK |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 22,672,000,000 | 2020-06-30 | 2 | DKK |
OtherCurrentAssets | 22,324,000,000 | 2022-12-31 | 2 | DKK |
RevenueFromContractsWithCustomers | 21,526,000,000 | 2024-12-31 | 26 | DKK |
NoncurrentAssets | 17,957,000,000 | 2024-12-31 | 25 | DKK |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 16,821,000,000 | 2024-12-31 | 18 | DKK |
IntangibleAssetsAndGoodwill | 14,878,000,000 | 2024-12-31 | 2 | DKK |
OperatingExpense | 14,823,000,000 | 2024-12-31 | 42 | DKK |
Assets | 12,873,000,000 | 2025-12-31 | 5 | USD |
EquityAndLiabilities | 12,873,000,000 | 2025-12-31 | 5 | USD |
SharePremium | 12,590,000,000 | 2024-12-31 | 24 | DKK |
OtherEquityInterest | 12,473,000,000 | 2022-12-31 | 2 | DKK |
IntangibleAssetsOtherThanGoodwill | 12,343,000,000 | 2024-12-31 | 24 | DKK |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 12,246,000,000 | 2024-12-31 | 2 | DKK |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 11,279,000,000 | 2024-12-31 | 30 | DKK |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 11,100,000,000 | 2025-12-31 | 1 | USD |
NoncurrentAssets | 9,988,000,000 | 2025-12-31 | 5 | USD |
CashFlowsFromUsedInInvestingActivities | -9,907,000,000 | 2024-12-31 | 33 | DKK |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 9,780,000,000 | 2025-12-31 | 3 | USD |
Cash | 9,776,000,000 | 2024-12-31 | 30 | DKK |
ResearchAndDevelopmentExpense | 9,748,000,000 | 2024-12-31 | 42 | DKK |
IntangibleAssetsAndGoodwill | 9,478,000,000 | 2025-12-31 | 4 | USD |
ProfitLossBeforeTax | 9,164,000,000 | 2024-12-31 | 42 | DKK |
FinancialAssets | -9,151,000,000 | 2021-06-30 | 2 | DKK |
IntangibleAssetsOtherThanGoodwill | 9,123,000,000 | 2025-12-31 | 5 | USD |
Liabilities | 9,114,000,000 | 2024-12-31 | 28 | DKK |
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 8,581,000,000 | 2024-12-31 | 30 | DKK |
ComprehensiveIncome | 8,274,000,000 | 2024-12-31 | 46 | DKK |
ProfitLoss | 7,844,000,000 | 2024-12-31 | 46 | DKK |
RevenueFromRoyalties | 7,673,000,000 | 2024-06-30 | 4 | DKK |
BankBorrowingsUndiscountedCashFlows | 7,565,000,000 | 2025-12-31 | 1 | USD |
PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities | 7,215,000,000 | 2025-12-31 | 3 | USD |
Liabilities | 7,026,000,000 | 2025-12-31 | 5 | USD |
ProfitLossFromOperatingActivities | 6,703,000,000 | 2024-12-31 | 42 | DKK |
TradeReceivables | 6,642,000,000 | 2024-12-31 | 12 | DKK |
TradeAndOtherCurrentReceivables | 6,590,000,000 | 2024-12-31 | 25 | DKK |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 6,494,000,000 | 2020-06-30 | 2 | DKK |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -6,055,000,000 | 2024-12-31 | 30 | DKK |
CashFlowsFromUsedInInvestingActivities | -5,643,000,000 | 2025-12-31 | 5 | USD |
NoncurrentLiabilities | 5,599,000,000 | 2025-12-31 | 5 | USD |
NotionalAmount | 5,500,000,000 | 2025-12-31 | 1 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 5,500,000,000 | 2025-12-31 | 3 | USD |
Borrowings | 5,274,000,000 | 2025-12-31 | 2 | USD |
LongtermBorrowings | 5,001,000,000 | 2025-12-31 | 3 | USD |
CashFlowsFromUsedInFinancingActivities | 4,789,000,000 | 2025-12-31 | 5 | USD |
FinanceIncome | 4,438,000,000 | 2024-12-31 | 40 | DKK |
AdjustmentsForFinanceIncome | 4,438,000,000 | 2024-12-31 | 5 | DKK |
EmployeeBenefitsExpense | 4,344,000,000 | 2024-12-31 | 18 | DKK |
RetainedEarnings | 4,098,000,000 | 2025-12-31 | 5 | USD |
CashFlowsFromUsedInFinancingActivities | -3,919,000,000 | 2024-12-31 | 33 | DKK |
PurchaseOfTreasuryShares | 3,879,000,000 | 2024-12-31 | 21 | DKK |
IssueOfEquity | 3,873,000,000 | 2019-12-31 | 3 | DKK |
ProceedsFromIssueOfOrdinaryShares | 3,873,000,000 | 2019-07-23 | 4 | DKK |
ProceedsFromIssuingShares | 3,873,000,000 | 2019-12-31 | 6 | DKK |
NoncurrentLiabilities | 3,806,000,000 | 2024-12-31 | 24 | DKK |
SellingGeneralAndAdministrativeExpense | 3,790,000,000 | 2024-12-31 | 24 | DKK |
OtherPayables | 3,512,000,000 | 2024-12-31 | 12 | DKK |
OtherCurrentPayables | 3,482,000,000 | 2024-12-31 | 22 | DKK |
WagesAndSalaries | 3,168,000,000 | 2024-12-31 | 18 | DKK |
NetForeignExchangeGain | 2,933,000,000 | 2024-12-31 | 26 | DKK |
OperatingExpense | 2,655,000,000 | 2025-12-31 | 7 | USD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 2,622,000,000 | 2025-12-31 | 5 | USD |
AverageNumberOfEmployees | 2,535,000,000 | 2024-12-31 | 18 | DKK |
Goodwill | 2,535,000,000 | 2024-12-31 | 2 | DKK |
FinanceIncomeCost | 2,461,000,000 | 2024-12-31 | 36 | DKK |
DeferredTaxLiabilities | 2,359,000,000 | 2024-12-31 | 2 | DKK |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 2,100,000,000 | 2024-12-31 | 10 | DKK |
TaxExpenseIncomeAtApplicableTaxRate | 2,016,000,000 | 2024-12-31 | 18 | DKK |
AdjustmentsForFinanceCosts | 1,977,000,000 | 2024-12-31 | 5 | DKK |
SharePremium | 1,920,000,000 | 2025-12-31 | 5 | USD |
OtherLiabilities | 1,873,000,000 | 2024-12-31 | 12 | DKK |
CurrentTaxExpenseIncome | 1,799,000,000 | 2024-12-31 | 18 | DKK |
Cash | 1,715,000,000 | 2025-12-31 | 5 | USD |
CurrentTaxLiabilitiesCurrent | 1,710,000,000 | 2024-12-31 | 14 | DKK |
ResearchAndDevelopmentExpense | 1,606,000,000 | 2025-12-31 | 7 | USD |
NetForeignExchangeLoss | 1,594,000,000 | 2024-12-31 | 15 | DKK |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -1,590,000,000 | 2024-12-31 | 20 | DKK |
IncreaseDecreaseInWorkingCapital | -1,362,000,000 | 2023-12-31 | 25 | DKK |
ForeignExchangeGain | 1,339,000,000 | 2024-12-31 | 9 | DKK |
IncomeTaxExpenseContinuingOperations | 1,320,000,000 | 2024-12-31 | 42 | DKK |
OtherInflowsOutflowsOfCashClassifiedAsOperatingActivities | -1,316,000,000 | 2022-12-31 | 2 | DKK |
UndiscountedOperatingLeasePaymentsToBeReceived | 1,245,000,000 | 2024-12-31 | 19 | DKK |
ProfitLossBeforeTax | 1,204,000,000 | 2025-12-31 | 7 | USD |
TradeReceivables | 1,134,000,000 | 2025-12-31 | 3 | USD |
TradeAndOtherCurrentReceivables | 1,112,000,000 | 2025-12-31 | 5 | USD |
OtherPayables | 1,074,000,000 | 2025-12-31 | 3 | USD |
OtherCurrentPayables | 1,069,000,000 | 2025-12-31 | 5 | USD |
ProfitLossFromOperatingActivities | 1,065,000,000 | 2025-12-31 | 7 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 1,046,000,000 | 2024-12-31 | 30 | DKK |
LeaseLiabilities | 1,029,000,000 | 2024-12-31 | 28 | DKK |
ComprehensiveIncome | 1,008,000,000 | 2025-12-31 | 7 | USD |
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 991,000,000 | 2025-12-31 | 5 | USD |
CostOfSales | 985,000,000 | 2024-12-31 | 7 | DKK |
PropertyPlantAndEquipment | 978,000,000 | 2024-12-31 | 24 | DKK |
ProfitLoss | 963,000,000 | 2025-12-31 | 7 | USD |
NoncurrentLeaseLiabilities | 937,000,000 | 2024-12-31 | 26 | DKK |
InterestReceivedClassifiedAsOperatingActivities | 935,000,000 | 2024-12-31 | 30 | DKK |
RightofuseAssets | 913,000,000 | 2024-12-31 | 31 | DKK |
NetDeferredTaxAssets | 908,000,000 | 2024-12-31 | 21 | DKK |
AdjustmentsForIncreaseDecreaseInOtherLiabilities | 857,000,000 | 2024-12-31 | 5 | DKK |
EmployeeBenefitsExpense | 763,000,000 | 2025-12-31 | 3 | USD |
AdjustmentsForSharebasedPayments | 721,000,000 | 2024-12-31 | 20 | DKK |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 721,000,000 | 2024-12-31 | 30 | DKK |
ProvisionsForEmployeeBenefits | 720,000,000 | 2024-12-31 | 12 | DKK |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 700,000,000 | 2024-12-31 | 2 | DKK |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | -696,000,000 | 2024-12-31 | 18 | DKK |
OtherLiabilities | 679,000,000 | 2025-12-31 | 3 | USD |
TradeAndOtherPayablesToTradeSuppliers | 644,000,000 | 2024-12-31 | 12 | DKK |
SellingGeneralAndAdministrativeExpense | 626,000,000 | 2025-12-31 | 7 | USD |
AdjustmentsForIncreaseDecreaseInOtherOperatingPayables | 622,000,000 | 2023-12-31 | 15 | DKK |
ProceedsFromIssueOfOrdinaryShares | 582,000,000 | 2019-07-23 | 4 | USD |
WagesAndSalaries | 547,000,000 | 2025-12-31 | 3 | USD |
AdjustmentsForIncreaseDecreaseInDeferredIncome | 513,000,000 | 2020-12-31 | 2 | DKK |
OtherCurrentLiabilities | 491,738,000 | 2019-06-30 | 2 | DKK |
OtherReserves | 490,000,000 | 2024-12-31 | 24 | DKK |
RentDeferredIncomeClassifiedAsNoncurrent | 480,000,000 | 2024-06-30 | 16 | DKK |
NoncurrentContractLiabilities | 480,000,000 | 2024-12-31 | 2 | DKK |
CurrentTradeReceivables | 466,000,000 | 2024-12-31 | 3 | DKK |
GeneralAndAdministrativeExpense | 465,000,000 | 2021-06-30 | 18 | DKK |
AdjustmentsForIncomeTaxExpense | -460,000,000 | 2025-12-31 | 5 | USD |
ProceedsFromSalesOfInvestmentsAccountedForUsingEquityMethod | 438,000,000 | 2021-12-31 | 5 | DKK |
OtherComprehensiveIncome | 430,000,000 | 2024-12-31 | 28 | DKK |
PurchaseOfTreasuryShares | 430,000,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation | 430,000,000 | 2024-12-31 | 20 | DKK |
FinanceIncome | 408,000,000 | 2025-12-31 | 7 | USD |
AdjustmentsForFinanceIncome | 408,000,000 | 2025-12-31 | 5 | USD |
AdjustmentsForIncreaseDecreaseInOtherLiabilities | 400,000,000 | 2025-12-31 | 5 | USD |
SocialSecurityContributions | 399,000,000 | 2024-12-31 | 18 | DKK |
DeferredTaxLiabilities | 364,000,000 | 2025-12-31 | 5 | USD |
Goodwill | 355,000,000 | 2025-12-31 | 5 | USD |
OtherReceivables | 353,000,000 | 2024-12-31 | 12 | DKK |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 349,000,000 | 2024-06-30 | 12 | DKK |
AdjustmentsForIncomeTaxExpense | -343,000,000 | 2024-12-31 | 30 | DKK |
AdjustmentsForDepreciationExpense | 335,000,000 | 2024-12-31 | 5 | DKK |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 332,000,000 | 2025-12-31 | 5 | USD |
AdditionsToRightofuseAssets | 329,000,000 | 2024-12-31 | 13 | DKK |
ForeignExchangeLoss | 316,000,000 | 2024-06-30 | 5 | DKK |
AcquisitionrelatedCostsForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 300,000,000 | 2024-12-31 | 3 | DKK |
AdjustmentsForDepreciationAndAmortisationExpense | 295,000,000 | 2023-12-31 | 15 | DKK |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 273,000,000 | 2025-12-31 | 3 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 273,000,000 | 2025-12-31 | 3 | USD |
AdjustmentsForFinanceCosts | 269,000,000 | 2025-12-31 | 5 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 265,000,000 | 2025-12-31 | 3 | USD |
KeyManagementPersonnelCompensation | 262,000,000 | 2024-12-31 | 18 | DKK |
CurrentTaxExpenseIncome | 256,000,000 | 2025-12-31 | 3 | USD |
Prepayments | 256,000,000 | 2024-12-31 | 12 | DKK |
IncomeTaxExpenseContinuingOperations | 241,000,000 | 2025-12-31 | 7 | USD |
PaymentsForShareIssueCosts | 238,000,000 | 2019-12-31 | 3 | DKK |
ChangesInEquity | 238,000,000 | 2019-12-31 | 1 | DKK |
CostOfSales | 238,000,000 | 2025-12-31 | 7 | USD |
InvestmentAccountedForUsingEquityMethod | 228,000,000 | 2024-12-31 | 21 | DKK |
DeferredTaxAssets | 212,000,000 | 2023-12-31 | 12 | DKK |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -209,000,000 | 2024-12-31 | 18 | DKK |
PostemploymentBenefitExpenseDefinedBenefitPlans | 205,000,000 | 2024-12-31 | 18 | DKK |
DeferredTaxLiabilityAsset | -193,000,000 | 2025-12-31 | 3 | USD |
AcquisitionrelatedCostsForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 185,000,000 | 2025-12-31 | 7 | USD |
OtherReserves | -181,000,000 | 2025-12-31 | 5 | USD |
UndiscountedOperatingLeasePaymentsToBeReceived | 181,000,000 | 2025-12-31 | 3 | USD |
NetDeferredTaxAssets | 171,000,000 | 2025-12-31 | 5 | USD |
ProvisionsForEmployeeBenefits | 171,000,000 | 2025-12-31 | 3 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -166,000,000 | 2025-12-31 | 5 | USD |
ForeignExchangeLoss | 161,000,000 | 2025-12-31 | 3 | USD |
ForeignExchangeGain | 158,000,000 | 2025-12-31 | 3 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 157,000,000 | 2024-12-31 | 18 | DKK |
PropertyPlantAndEquipment | 153,000,000 | 2025-12-31 | 5 | USD |
LeaseLiabilities | 152,000,000 | 2025-12-31 | 5 | USD |
TradeAndOtherPayablesToTradeSuppliers | 145,000,000 | 2025-12-31 | 3 | USD |
FinanceIncomeCost | 139,000,000 | 2025-12-31 | 7 | USD |
InterestReceivedClassifiedAsOperatingActivities | 135,000,000 | 2025-12-31 | 5 | USD |
NoncurrentLeaseLiabilities | 134,000,000 | 2025-12-31 | 5 | USD |
InterestReceivable | 133,000,000 | 2024-12-31 | 12 | DKK |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 129,000,000 | 2024-12-31 | 30 | DKK |
ProceedsFromExerciseOfWarrants | 129,000,000 | 2024-12-31 | 18 | DKK |
AdjustmentsForSharebasedPayments | 128,000,000 | 2025-12-31 | 5 | USD |
RightofuseAssets | 127,000,000 | 2025-12-31 | 6 | USD |
NetForeignExchangeGain | 125,000,000 | 2025-06-30 | 4 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 124,000,000 | 2025-12-31 | 5 | USD |
DirectorsRemunerationExpense | 122,000,000 | 2021-12-31 | 9 | DKK |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 117,000,000 | 2024-12-31 | 14 | DKK |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 115,000,000 | 2024-12-31 | 2 | DKK |
DepreciationAndAmortisationExpense | 110,000,000 | 2021-12-31 | 9 | DKK |
DecreaseIncreaseThroughTaxOnSharebasedPaymentTransactions | -109,000,000 | 2024-12-31 | 5 | DKK |
NetForeignExchangeLoss | 108,000,000 | 2025-06-30 | 4 | USD |
DepreciationRightofuseAssets | 102,000,000 | 2024-12-31 | 30 | DKK |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 101,000,000 | 2024-12-31 | 18 | DKK |
AdjustmentsForDeferredTaxOfPriorPeriods | 99,000,000 | 2024-12-31 | 18 | DKK |
CashOutflowForLeases | 96,000,000 | 2024-12-31 | 15 | DKK |
CurrentTradeReceivables | 96,000,000 | 2025-12-31 | 3 | USD |
NoncurrentContractLiabilities | 95,000,000 | 2025-12-31 | 5 | USD |
CurrentLeaseLiabilities | 92,000,000 | 2024-12-31 | 26 | DKK |
ShorttermInvestmentsClassifiedAsCashEquivalents | 82,000,000 | 2024-12-31 | 24 | DKK |
AdjustmentsForAmortisationExpense | 78,000,000 | 2024-12-31 | 5 | DKK |
AmortisationExpense | 78,000,000 | 2024-12-31 | 5 | DKK |
SocialSecurityContributions | 77,000,000 | 2025-12-31 | 3 | USD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 66,000,000 | 2018-12-31 | 1 | DKK |
Prepayments | 65,000,000 | 2025-12-31 | 3 | USD |
WeightedAverageShares | 64,721,175 | 2025-12-31 | 21 | shares |
NumberOfSharesAuthorised | 64,238,408 | 2025-12-31 | 7 | shares |
NumberOfSharesOutstanding | 64,238,408 | 2025-12-31 | 31 | shares |
IssuedCapital | 64,000,000 | 2025-12-31 | 43 | DKK |
AdjustmentsForDeferredTaxOfPriorPeriods | -63,000,000 | 2025-12-31 | 3 | USD |
AdjustedWeightedAverageShares | 62,691,630 | 2025-12-31 | 21 | shares |
OtherReceivables | 62,000,000 | 2025-12-31 | 3 | USD |
Inventories | 62,000,000 | 2024-12-31 | 6 | DKK |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 60,000,000 | 2024-12-31 | 26 | DKK |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 58,000,000 | 2025-06-30 | 2 | USD |
PurchaseOfInterestsInInvestmentsAccountedForUsingEquityMethod | 55,000,000 | 2024-12-31 | 16 | DKK |
AdjustmentsForDepreciationExpense | 55,000,000 | 2025-12-31 | 5 | USD |
NoncurrentReceivables | 52,000,000 | 2024-12-31 | 24 | DKK |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 49,000,000 | 2024-12-31 | 18 | DKK |
KeyManagementPersonnelCompensation | 47,000,000 | 2025-12-31 | 3 | USD |
OtherComprehensiveIncome | 45,000,000 | 2025-12-31 | 5 | USD |
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation | 45,000,000 | 2025-12-31 | 7 | USD |
CurrentTaxLiabilitiesCurrent | 43,000,000 | 2025-12-31 | 5 | USD |
InvestmentAccountedForUsingEquityMethod | 37,000,000 | 2025-12-31 | 5 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -36,000,000 | 2025-12-31 | 3 | USD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 34,000,000 | 2025-12-31 | 3 | USD |
InterestExpenseOnOtherFinancialLiabilities | 34,000,000 | 2025-12-31 | 3 | USD |
RentDeferredIncomeClassifiedAsCurrent | 33,000,000 | 2024-06-30 | 16 | DKK |
OtherAdjustmentsForNoncashItems | -32,000,000 | 2021-12-31 | 8 | DKK |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 32,000,000 | 2025-12-31 | 5 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 30,000,000 | 2025-12-31 | 3 | USD |
OtherNoncurrentPayables | 30,000,000 | 2024-12-31 | 20 | DKK |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 29,000,000 | 2022-06-30 | 19 | DKK |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceCurrentTaxExpense | 29,000,000 | 2019-12-31 | 5 | DKK |
InterestExpenseOnBorrowings | 27,000,000 | 2025-12-31 | 3 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | -24,000,000 | 2025-12-31 | 3 | USD |
CurrentContractLiabilities | 24,000,000 | 2024-12-31 | 2 | DKK |
CurrentContractLiabilities | 24,000,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 23,000,000 | 2025-12-31 | 5 | USD |
ProceedsFromExerciseOfWarrants | 23,000,000 | 2025-12-31 | 5 | USD |
NoncurrentReceivables | 22,000,000 | 2025-12-31 | 5 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 20,000,000 | 2017-12-31 | 1 | DKK |
CashOutflowForLeases | 18,000,000 | 2025-12-31 | 3 | USD |
CurrentLeaseLiabilities | 18,000,000 | 2025-12-31 | 5 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 18,000,000 | 2025-12-31 | 5 | USD |
Inventories | 18,000,000 | 2025-12-31 | 5 | USD |
DecreaseIncreaseThroughTaxOnSharebasedPaymentTransactions | 18,000,000 | 2025-12-31 | 5 | USD |
DepreciationRightofuseAssets | 17,000,000 | 2025-12-31 | 7 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 16,000,000 | 2025-12-31 | 3 | USD |
OtherComprehensiveIncomeNetOfTaxChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | 16,000,000 | 2017-12-31 | 1 | DKK |
AdjustmentsForAmortisationExpense | 16,000,000 | 2025-12-31 | 3 | USD |
AmortisationExpense | 16,000,000 | 2025-12-31 | 5 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 13,000,000 | 2025-12-31 | 5 | USD |
AuditorsRemuneration | 12,900,000 | 2024-12-31 | 18 | DKK |
AdditionsToRightofuseAssets | 12,000,000 | 2025-12-31 | 3 | USD |
Provisions | 12,000,000 | 2022-12-31 | 13 | DKK |
InterestExpenseOnLeaseLiabilities | 11,000,000 | 2023-06-30 | 17 | DKK |
AuditorsRemunerationForAuditServices | 10,600,000 | 2024-12-31 | 18 | DKK |
IssuedCapital | 10,000,000 | 2025-12-31 | 6 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 10,000,000 | 2025-12-31 | 2 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -9,000,000 | 2025-12-31 | 5 | USD |
NoncurrentProvisions | 7,000,000 | 2022-06-30 | 12 | DKK |
CurrentProvisions | 6,000,000 | 2022-06-30 | 1 | DKK |
InterestPaidClassifiedAsOperatingActivities | 5,000,000 | 2025-12-31 | 3 | USD |
OtherNoncurrentPayables | 5,000,000 | 2025-12-31 | 5 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | -5,000,000 | 2020-12-31 | 6 | DKK |
AdjustmentsForDecreaseIncreaseInInventories | -5,000,000 | 2024-12-31 | 4 | DKK |
InterestReceivable | 4,000,000 | 2025-12-31 | 3 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 4,000,000 | 2024-12-31 | 18 | DKK |
PurchaseOfInterestsInInvestmentsAccountedForUsingEquityMethod | 4,000,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | 4,000,000 | 2025-12-31 | 3 | USD |
NumberOfSharesIssued | 3,277,500 | 2019-12-31 | 4 | shares |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 3,000,000 | 2025-12-31 | 5 | USD |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -3,000,000 | 2025-12-31 | 3 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -3,000,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 2,850,000 | 2019-07-22 | 3 | shares |
AuditorsRemuneration | 2,500,000 | 2025-12-31 | 3 | USD |
ReductionOfIssuedCapital | 2,000,000 | 2025-12-31 | 3 | DKK |
AuditorsRemunerationForAuditServices | 1,700,000 | 2025-12-31 | 3 | USD |
OtherNoncurrentLiabilities | 1,575,000 | 2019-06-30 | 2 | DKK |
NumberOfPotentialOrdinarySharesThatAreAntidilutiveInPeriodPresented | 1,067,239 | 2025-12-31 | 6 | shares |
AdjustmentsForCurrentTaxOfPriorPeriod | -1,000,000 | 2017-12-31 | 1 | DKK |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 1,000,000 | 2021-12-31 | 12 | DKK |
InterestIncomeForFinancialAssetsMeasuredAtAmortisedCost | 1,000,000 | 2021-12-31 | 11 | DKK |
InterestPaidClassifiedAsOperatingActivities | 1,000,000 | 2023-12-31 | 19 | DKK |
KeyManagementPersonnelCompensationSharebasedPayment | 1,000,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughOtherContributionsByOwners | 750,000 | 2021-04-13 | 3 | DKK |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 540,545 | 2025-12-31 | 21 | shares |
AuditorsRemunerationForTaxServices | 300,000 | 2020-12-31 | 9 | DKK |
CancellationOfTreasuryShares | 300,000 | 2025-12-31 | 1 | USD |
AuditorsRemunerationForOtherServices | 100,000 | 2023-12-31 | 10 | DKK |
AverageNumberOfEmployees | 2,694 | 2025-12-31 | 3 | employee |
BasicEarningsLossPerShare | 122 | 2024-12-31 | 46 | DKK/shares |
DilutedEarningsLossPerShare | 121 | 2024-12-31 | 46 | DKK/shares |
BasicEarningsLossPerShare | 16 | 2025-12-31 | 7 | USD/shares |
DilutedEarningsLossPerShare | 15 | 2025-12-31 | 7 | USD/shares |
AverageForeignExchangeRate | 7 | 2019-12-31 | 1 | DKK |
AverageForeignExchangeRate | 7 | 2024-12-31 | 5 | pure |
ClosingForeignExchangeRate | 7 | 2024-12-31 | 28 | DKK/USD |
ParValuePerShare | 1 | 2025-12-31 | 9 | DKK/shares |
ProportionOfOwnershipInterestInJointVenture | 0 | 2017-12-31 | 1 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 21 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 18 | pure |
AverageForeignExchangeRate | 0 | 2024-12-31 | 12 | DKK/USD |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 2 | pure |
AmountByWhichLoansOrReceivablesRelatedCreditDerivativesOrSimilarInstrumentsMitigateMaximumExposureToCreditRisk | 0 | 2023-12-31 | 10 | DKK |
DerivativeFinancialAssets | 0 | 2019-12-31 | 1 | DKK |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 0 | 2019-12-31 | 3 | DKK |
RightofuseAssetsThatDoNotMeetDefinitionOfInvestmentProperty | 0 | 2019-12-31 | 2 | DKK |
ShorttermInvestmentsClassifiedAsCashEquivalents | 0 | 2025-12-31 | 5 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2025-12-31 | 5 | USD |
DeferredTaxExpenseIncome | 0 | 2024-06-30 | 1 | DKK |
OtherProvisions | 0 | 2024-06-30 | 1 | DKK |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2024-12-31 | 1 | DKK |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2025-12-31 | 1 | USD |
ReductionOfIssuedCapital | 0 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 0 | 2025-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about GMAB's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 2.4B: 64.2M shares from the filing at the quoted price. The price feed reports 614.9M shares, and that count at this same price gives 22.7B, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- gross profit not tagged; rebuilt from Revenue - CostOfSales
- forward EPS growth -1.3% is analyst consensus, not a filing: consensus 2027 EPS 1.52 against trailing 1.57, over 2 year(s), from 2 analysts (taken 2026-10-11)
- PEG not measured: earnings are expected to grow -1.3%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it
- durability rests on 3 of 4 inputs; not tagged: worst year
- growth rests on 3 of 4 inputs; not tagged: sustained growth