Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Net Sales
268.59
294.48
237.99
241.43
211.40
189.45
201.58
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
268.59
294.48
237.99
241.43
211.40
189.45
201.58
Raw Material Cost
205.65
227.42
195.53
199.70
211.13
185.54
160.12
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
103.36
100.64
92.67
88.97
78.33
68.12
68.81
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
4.36
4.79
5.04
3.60
2.96
3.60
3.09
Selling and Distribution Expenses
51.55
46.31
40.33
38.40
0.00
0.00
36.48
Other Expenses
-10.46
-10.23
-9.42
-9.26
-8.13
-6.99
-7.19
Total Expenditure (Excl Depreciation)
260.32
276.86
239.32
238.10
211.13
187.38
196.60
Operating Profit (PBDIT) excl Other Income
8.299999999999999
17.6
-1.3
3.3000000000000003
0.3
2.1
5
Other Income
-1.00
-0.65
-0.64
-1.48
1.58
2.30
0.26
Operating Profit (PBDIT)
23.58
33.54
15.17
21.29
11.25
11.39
14.81
Interest
4.36
4.79
5.04
3.60
2.96
3.60
3.09
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
62.94
67.06
42.46
41.72
0.28
3.92
41.46
Depreciation
16.31
16.56
17.14
19.44
9.40
7.02
9.55
Profit Before Tax
2.91
12.18
-7.02
-1.75
-1.11
0.77
2.16
Tax
2.04
1.58
4.06
0.21
0.84
0.77
1.76
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
0.87
10.60
-11.08
-1.96
-1.95
-0.00
0.41
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
0.87
10.60
-11.08
-1.96
-1.95
-0.00
0.41
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
0.87
10.60
-11.08
-1.96
-1.95
-0.00
0.41
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
100.0
1.0
1.0
1.0
1.0
1.0
1.0
Reserves
32.47
36.63
25.92
34.38
34.09
34.00
11.67
Earnings per share (EPS)
5.68
73.09
-81.97
-14.5
-13.42
-0.0
2.83
Diluted Earnings per share
5.68
73.09
-81.97
-14.5
-13.42
-0.0
2.83
Operating Profit Margin (Excl OI)
3.08%
5.98%
-0.56%
1.38%
0.13%
1.09%
2.47%
Gross Profit Margin
7.16%
9.76%
4.25%
7.33%
3.92%
4.11%
5.81%
PAT Margin
0.32%
3.6%
-4.65%
-0.81%
-0.92%
-0.0%
0.2%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2025 is -8.79% vs 23.74% in Dec 2024
Consolidate Net Profit
YoY Growth in year ended Dec 2025 is -91.51% vs 195.50% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2025 is -28.07% vs 116.46% in Dec 2024
Interest
YoY Growth in year ended Dec 2025 is -8.33% vs -4.00% in Dec 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2025 has fallen from Dec 2024
Compare Annual Results Of WindowMaster International A/S With
Figures in Million
Consolidate Annual Results
Change(DKK)
Change(%)
Net Sales
268.59
24.72
243.87
986.53%
Other Operating Income
0.00
0.00
0.00
Total Operating income
268.59
24.72
243.87
986.53%
Raw Material Cost
205.65
24.12
181.53
752.61%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
103.36
7.20
96.16
1,335.56%
Power Cost
0
0
0.00
Manufacturing Expenses
4.36
0.32
4.04
1,262.50%
Selling and Distribution Expenses
51.55
0.00
51.55
Other Expenses
-10.46
-0.75
-9.71
-1,294.67%
Total Expenditure (Excl Depreciation)
260.32
24.12
236.20
979.27%
Operating Profit (PBDIT) excl Other Income
8.26
0.60
7.66
1,276.67%
Other Income
-1.00
2.26
-3.26
-144.25%
Operating Profit (PBDIT)
23.58
3.14
20.44
650.96%
Interest
4.36
0.32
4.04
1,262.50%
Exceptional Items
0.00
0.00
0.00
Gross Profit (PBDT)
62.94
0.60
62.34
10,390.00%
Depreciation
16.31
0.28
16.03
5,725.00%
Profit Before Tax
2.91
2.54
0.37
14.57%
Tax
2.04
0.52
1.52
292.31%
Provisions and contingencies
0
0
0.00
Profit After Tax
0.87
2.02
-1.15
-56.93%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
0.87
2.02
-1.15
-56.93%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
0.87
2.02
-1.15
-56.93%
Equity Capital
0
0
0.00
Face Value
100.00
0.00
0.00
Reserves
32.47
71.88
-39.41
-54.83%
Earnings per share (EPS)
5.68
6.70
-1.02
-15.22%
Diluted Earnings per share
5.68
6.70
-1.02
-15.22%
Operating Profit Margin (Excl OI)
3.08%
2.41%
0.00
0.67%
Gross Profit Margin
7.16%
11.38%
0.00
-4.22%
PAT Margin
0.32%
8.17%
0.00
-7.85%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 26.86 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -8.79% vs 23.74% in Dec 2024
Annual - Consolidate Net Profit
Consolidate Net Profit 0.09 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -91.51% vs 195.50% in Dec 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 2.46 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -28.07% vs 116.46% in Dec 2024
Annual - Interest
Interest 0.44 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -8.33% vs -4.00% in Dec 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 3.08%
in Dec 2025Figures in %
YoY Growth in year ended Dec 2025 has fallen from Dec 2024






