DKK 34.4
(3.61%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 128.78 Million | 133.88 Million | 138.9 Million | 162.45 Million | 95.44 Million | 116.79 Million |
Total Current Assets | 72.44 Million | 63.58 Million | 77.52 Million | 96.37 Million | 24.33 Million | 58.39 Million |
Cash And Short Term Investments | 39.5 Million | 29.05 Million | 62.02 Million | 53.69 Million | 18.34 Million | 44.64 Million |
Cash and Cash Equivalents | 39.5 Million | 18.28 Million | 38.15 Million | 41.79 Million | 6.44 Million | 7.6 Million |
Short Term Investments | - | 10.77 Million | 23.87 Million | 11.9 Million | 11.9 Million | 37.04 Million |
Net Receivables | 27.78 Million | 28.95 Million | 11.44 Million | 40.69 Million | 3.47 Million | 11.82 Million |
Inventory | 2.08 Million | 3.23 Million | 2.11 Million | 605 Thousand | 802 Thousand | 703 Thousand |
Other Current Assets | 3.07 Million | 31.29 Million | 1.93 Million | 1.37 Million | 1.71 Million | 13.05 Million |
Total Non-Current Assets | 56.34 Million | 70.3 Million | 61.38 Million | 66.08 Million | 71.1 Million | 58.4 Million |
Net PPE | 37.79 Million | 42.46 Million | 38.56 Million | 38.91 Million | 41.21 Million | 31.13 Million |
Good Will And Intangible Assets | 17.65 Million | 26.96 Million | 22.04 Million | 26.45 Million | 20.76 Million | 17.79 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 17.65 Million | 26.96 Million | 22.04 Million | 26.45 Million | 20.76 Million | 17.79 Million |
Long-Term Investments | 176 Thousand | -10.55 Million | -23.68 Million | -11.76 Million | -11.77 Million | -36.91 Million |
Tax Assets | -1.00 | - | - | - | - | - |
Other Non Current Assets | 725 Thousand | 11.43 Million | 24.45 Million | 12.47 Million | 20.9 Million | 46.38 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 72.76 Million | 72.12 Million | 61.38 Million | 69.64 Million | 39.33 Million | 27.21 Million |
Total Current Liabilities | 39.09 Million | 51.7 Million | 46 Million | 53.78 Million | 25.6 Million | 27.21 Million |
Account Payables | 5.67 Million | 5.99 Million | 6.63 Million | 4.02 Million | 3.19 Million | 883 Thousand |
Tax Payables | - | - | - | 272 Thousand | - | - |
Short Term Debt | 2.04 Million | 17.1 Million | 413 Thousand | 397 Thousand | 382 Thousand | - |
Deferred Revenue | 6.34 Million | - | 9.29 Million | 5.85 Million | 6.05 Million | - |
Other Current Liabilities | 25.02 Million | 28.6 Million | 29.66 Million | 43.5 Million | 15.97 Million | 26.33 Million |
Total Non Current Liabilities | 33.66 Million | 20.41 Million | 15.37 Million | 15.85 Million | 13.73 Million | - |
Long-Term Debt | 15.15 Million | 16.34 Million | 11.38 Million | 11.79 Million | 12.19 Million | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 18.51 Million | 4.07 Million | 3.99 Million | 4.06 Million | 1.54 Million | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 56.02 Million | 61.76 Million | 77.52 Million | 92.81 Million | 56.1 Million | 89.58 Million |
Stock Holders Equity | 56.02 Million | 61.76 Million | 77.52 Million | 92.81 Million | 56.1 Million | 89.58 Million |
Common Stock | 16.7 Million | 9.66 Million | 9.66 Million | 9.66 Million | 66.66 Million | 66.66 Million |
Retained Earnings | 39.31 Million | 52.09 Million | 67.86 Million | 83.14 Million | -18.77 Million | 22.91 Million |
Accumulated other comprehensive income | - | - | - | - | 8.2 Million | 8.36 Million |
Common Stock Equity | 56.02 Million | 61.76 Million | 77.52 Million | 92.81 Million | 56.1 Million | 89.58 Million |
Capital Lease Obligation | 14.29 Million | 18.29 Million | 11.79 Million | 12.19 Million | 12.57 Million | - |
Total Investments | 176 Thousand | 217 Thousand | 184 Thousand | 140 Thousand | 122 Thousand | 122 Thousand |
Total Debt | 31.49 Million | 33.44 Million | 11.79 Million | 12.19 Million | 12.57 Million | - |
Net Debt | -8 Million | 15.16 Million | -26.36 Million | -29.6 Million | 6.12 Million | -7.6 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 142.77 Million | 128.78 Million | 128.78 Million | 148.92 Million | 133.88 Million | 133.88 Million |
Total Current Assets | 90.49 Million | 72.44 Million | 72.44 Million | 78.36 Million | 63.58 Million | 63.58 Million |
Cash And Short Term Investments | 67.17 Million | 39.5 Million | 39.5 Million | 42.58 Million | 29.05 Million | 29.05 Million |
Cash and Cash Equivalents | 67.17 Million | 39.5 Million | 39.5 Million | 42.58 Million | 18.28 Million | 18.28 Million |
Short Term Investments | - | - | - | - | 10.77 Million | 10.77 Million |
Net Receivables | 720 Thousand | 27.78 Million | 27.78 Million | 28.22 Million | 28.95 Million | 28.95 Million |
Inventory | 3.32 Million | 2.08 Million | 2.08 Million | 4.26 Million | 3.23 Million | 3.23 Million |
Other Current Assets | 19.28 Million | 3.07 Million | 3.07 Million | 3.28 Million | 31.29 Million | 31.29 Million |
Total Non-Current Assets | 52.27 Million | 56.34 Million | 56.34 Million | 70.56 Million | 70.3 Million | 70.3 Million |
Net PPE | 35.52 Million | 37.79 Million | 37.79 Million | 40.12 Million | 42.46 Million | 42.46 Million |
Good Will And Intangible Assets | 15.74 Million | 17.65 Million | 17.65 Million | 29.57 Million | 26.96 Million | 26.96 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 15.74 Million | 17.65 Million | 17.65 Million | 29.57 Million | 26.96 Million | 26.96 Million |
Long-Term Investments | 176 Thousand | 176 Thousand | 176 Thousand | 217 Thousand | -10.55 Million | -10.55 Million |
Tax Assets | - | -1.00 | -1.00 | -217 Thousand | - | - |
Other Non Current Assets | 842 Thousand | 725 Thousand | 725 Thousand | 867 Thousand | 11.43 Million | 11.43 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 65.53 Million | 72.76 Million | 72.76 Million | 77.93 Million | 72.12 Million | 72.12 Million |
Total Current Liabilities | 35.39 Million | 39.09 Million | 39.09 Million | 58.3 Million | 51.7 Million | 51.7 Million |
Account Payables | 7.89 Million | 5.67 Million | 5.67 Million | 7.84 Million | 5.99 Million | 5.99 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 2.67 Million | 2.04 Million | 2.04 Million | 17.1 Million | 17.1 Million | 17.1 Million |
Deferred Revenue | 8.47 Million | 6.34 Million | 6.34 Million | 9.94 Million | - | - |
Other Current Liabilities | 16.34 Million | 25.02 Million | 25.02 Million | 23.41 Million | 28.6 Million | 28.6 Million |
Total Non Current Liabilities | 30.14 Million | 33.66 Million | 33.66 Million | 19.62 Million | 20.41 Million | 20.41 Million |
Long-Term Debt | 16.82 Million | 15.15 Million | 15.15 Million | 15.4 Million | 16.34 Million | 16.34 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 13.31 Million | 18.51 Million | 18.51 Million | 4.21 Million | 4.07 Million | 4.07 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 77.23 Million | 56.02 Million | 56.02 Million | 70.99 Million | 61.76 Million | 61.76 Million |
Stock Holders Equity | 77.23 Million | 56.02 Million | 56.02 Million | 70.99 Million | 61.76 Million | 61.76 Million |
Common Stock | 26.96 Million | 16.7 Million | 16.7 Million | 16.7 Million | 9.66 Million | 9.66 Million |
Retained Earnings | 50.27 Million | 39.31 Million | 39.31 Million | 54.29 Million | 52.09 Million | 52.09 Million |
Accumulated other comprehensive income | - | - | - | 24.11 Million | - | - |
Common Stock Equity | 77.23 Million | 56.02 Million | 56.02 Million | 70.99 Million | 61.76 Million | 61.76 Million |
Capital Lease Obligation | 15.36 Million | 14.29 Million | 14.29 Million | 17.35 Million | 18.29 Million | 18.29 Million |
Total Investments | 176 Thousand | 176 Thousand | 176 Thousand | 217 Thousand | 217 Thousand | 217 Thousand |
Total Debt | 19.49 Million | 31.49 Million | 31.49 Million | 32.5 Million | 33.44 Million | 33.44 Million |
Net Debt | -47.67 Million | -8 Million | -8 Million | -10.08 Million | 15.16 Million | 15.16 Million |
NGIND
SURYODAY
603707
DDB
000890
1339