Rovsing A/S

Rovsing A/S

34.90
DKK
0.00
(0.00%)
38.49MMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
80.36
53.21
62.44
80.59
111.81
60.08
59.59
43.33
54.05
51.9
54.22
68.23
55.26
- -
Basic EPS, GAAP
-24.23
-30.74
-34.79
-33.57
-7.68
-23.7
-8.54
-13.51
-6.67
-2.98
-3.3
0.29
-4.31
- -
Free Cash Flow per Basic Share
-65.75
-33.18
-8.26
-5.4
-18.27
-31.63
-2.89
10.15
-1.99
-13.22
9.39
-0.68
-3.34
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
136.91
112.2
82.13
49.13
49.69
40.88
36.84
22.74
18.47
15.57
12.67
16.22
14.27
10.23
Tangible Book Value per Share
-5.63
-28.19
-36.51
-20.46
-7.38
-2.76
2.4
-5.75
-2.6
-5.8
-10.23
-3.69
-3.44
-7.02
Basic Weighted Avg Shares
- -
- -
- -
- -
- -
- -
- -
1
1
1
1
1
1
1
Sales/Revenue/Turnover
15
16
20
27
39
25
28
22
28
27
28
39
37
- -
Operating Margin (%)
-26
-43.75
-58.99
-60.54
-4.42
-30.73
-10.39
-24.37
-7.19
-2.64
-3.39
2.46
-2.67
- -
Depreciation Expense
2
3
8
12
3
3
3
4
4
2
2
2
2
- -
Net Income, GAAP
-5
-9
-11
-11
-3
-10
-4
-7
-3
-2
-2
- -
-3
- -
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
-30.16
-57.77
-55.71
-41.66
-6.86
-39.45
-14.33
-31.19
-12.34
-5.74
-6.09
0.42
-7.79
- -
Working Capital
- -
-3
-6
-12
-8
-1
2
-6
- -
-3
-7
-2
-4
-5
LT Debt
- -
- -
- -
- -
- -
4
4
- -
5
6
3
5
4
5
Total Equity
40
35
27
16
18
18
19
11
10
8
7
10
11
8
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
- -
-24.15
-35.28
-51.14
-15.49
-54.42
-21.98
-45.43
-32.36
-17.56
-23.49
1.98
-27.56
- -

Capital Structure

DKK

•

in mil. unless spec.
Dec'25
Jun'25
Dec'26
ST Debt
5
7
5
LT Borrowings
4
2
4
LT Finance Leases
1
2
2
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1
1
1
Market Capitalization
23
50
38

Working Capital

DKK

•

in mil. unless spec.
Dec'25
Jun'25
Dec'26
Total Current Assets
14
17
14
Cash, Cash Equivalents & STI
- -
- -
- -
Accounts Receivable, Net
4
4
7
Inventories
5
4
5
Total Current Liabilities
18
21
19
Payables & Accruals
- -
- -
- -
ST Debt
5
7
5
Deferred Revenue
- -
- -
- -

Growth Rates

DKK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-5.51%
1.91%
5.65%
Free Cash Flow
42.24%
130.64%
474.36%
Net Income, GAAP
-183.53%
-408.13%
-1,837.95%
Sales/Revenue/Turnover
9.8%
12.39%
-5.69%
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

DKK

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
39
2025
- -
- -
37
2026
- -
- -
- -

Semi-annual Earnings Per Share

DKK

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
0.29
2025
- -
- -
-4.31
2026
- -
- -
- -

Semi-annual Dividends Per Share

DKK

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
- -
2025
- -
- -
- -
2026
- -
- -
- -

Company Description

CEO
Lars Almstok Gregersen
Full Time Employees
30
Sector
Technology services
Industry
Information technology services
Address
Ejby Industrivej 38 Glostrup CR Denmark 2600
IPO Date
Dec 11, 2006
Website
rovsing.dk
Business
Rovsing A/S, founded in 1992 and headquartered in Glostrup, Denmark, develops, manufactures, and delivers electrical ground support equipment (EGSE) systems, test and simulation products, ground software solutions, independent software verification and validation (ISVV) services, and on-site engineering support for the space and defense industries; core offerings include the RO-5000 solar array simulator, RO-2000 MASC, RO-1000 second level protection units, latching current limiters, bus simulators, discrete interface simulators, distributed simulation and test environments, controller software suites, and custom modular hardware and software for satellite functional and electrical testing of subsystems, payloads, power systems, TM/TC interfaces, MIL-STD-1553B, and SpaceWire. The company serves European Space Agency (ESA) programs, EU missions, national space agencies, satellite prime contractors, and defense customers in Europe, the United States, United Kingdom, Middle East, and APAC regions with approximately 30 employees specializing in electronics, software, systems engineering, and space technologies. In September 2025, Rovsing completed a fully subscribed directed share issue and debt conversion to finance its buy-and-build strategy, including acquisitions and partnerships to expand core space testing capabilities into adjacent defense markets, following the release of its 2024/25 annual report that outlined stabilized revenues of DKK 37 million, an order backlog of DKK 39.7 million, and ambitions for global growth through organic development, R&D in AI/ML, and strengthened board additions.