DKK 1.68
(-10.16%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 28.82 Million | 28.01 Million | 32.31 Million | 29.7 Million | 11.82 Million | 6.26 Million |
Total Current Assets | 8.15 Million | 8.27 Million | 16.07 Million | 19 Million | 2.7 Million | 2.19 Million |
Cash And Short Term Investments | 6.59 Million | 4.36 Million | 12.78 Million | 15.51 Million | 23.21 Thousand | 1.54 Million |
Cash and Cash Equivalents | 6.59 Million | 4.36 Million | 12.78 Million | 15.51 Million | 23.21 Thousand | 1.54 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 1.54 Million | 3.81 Million | 3.18 Million | 3.45 Million | 2.15 Million | 687.4 Thousand |
Inventory | - | 1.00 | 1.00 | - | - | -687.4 Thousand |
Other Current Assets | 12.58 Thousand | 98.15 Thousand | 107.97 Thousand | 37.19 Thousand | - | 653.58 Thousand |
Total Non-Current Assets | 20.67 Million | 19.73 Million | 16.23 Million | 10.69 Million | 9.12 Million | 4.06 Million |
Net PPE | - | - | - | - | - | - |
Good Will And Intangible Assets | 16.58 Million | 15.79 Million | 12.78 Million | 10.68 Million | 9.12 Million | 4.06 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 16.58 Million | 15.79 Million | 12.78 Million | 10.68 Million | 9.12 Million | 4.06 Million |
Long-Term Investments | 4.08 Million | 3.94 Million | 3.45 Million | 8545.00 | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 16.17 Million | 16.98 Million | 15.11 Million | 8.59 Million | 9.59 Million | 3.35 Million |
Total Current Liabilities | 7.7 Million | 8.86 Million | 8.75 Million | 4.9 Million | 3.52 Million | 546.57 Thousand |
Account Payables | 715.69 Thousand | 823.59 Thousand | 1.21 Million | 1.13 Million | 40 Thousand | - |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 893.48 Thousand | 1.38 Million | 206.15 Thousand | 400.6 Thousand | 724.00 | - |
Deferred Revenue | - | - | - | 573 Thousand | 877.71 Thousand | - |
Other Current Liabilities | 6.09 Million | 6.65 Million | 7.33 Million | 2.79 Million | 2.61 Million | 546.57 Thousand |
Total Non Current Liabilities | 8.47 Million | 8.11 Million | 6.35 Million | 3.69 Million | 6.06 Million | 2.8 Million |
Long-Term Debt | 8.14 Million | 8.11 Million | 6.35 Million | 2.23 Million | 1.67 Million | 2.01 Million |
Deferred Revenue Non Current | - | - | - | - | -1.67 Million | -2.01 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 330 Thousand | - | - | - | 4.28 Million | 2.01 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 12.65 Million | 11.03 Million | 17.19 Million | 21.1 Million | 2.23 Million | 2.91 Million |
Stock Holders Equity | 12.65 Million | 11.03 Million | 17.19 Million | 21.1 Million | 2.23 Million | 2.91 Million |
Common Stock | 2.05 Million | 1.1 Million | 890.88 Thousand | 768.31 Thousand | 62.5 Thousand | 62.5 Thousand |
Retained Earnings | -2.33 Million | -2.42 Million | 6.57 Million | 12.53 Million | -4.94 Million | -859.53 Thousand |
Accumulated other comprehensive income | 12.93 Million | 12.34 Million | 9.73 Million | 7.81 Million | 7.11 Million | - |
Common Stock Equity | 12.65 Million | 11.03 Million | 17.19 Million | 21.1 Million | 2.23 Million | 2.91 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 4.08 Million | 3.94 Million | 3.45 Million | 8545.00 | - | - |
Total Debt | 9.03 Million | 9.5 Million | 6.56 Million | 2.63 Million | 1.67 Million | 2.01 Million |
Net Debt | 2.43 Million | 5.13 Million | -6.21 Million | -12.88 Million | 1.65 Million | 468.88 Thousand |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 22.3 Million | 28.82 Million | 28.82 Million | 24.57 Million | 28.01 Million | 28.01 Million |
Total Current Assets | 1.98 Million | 8.15 Million | 8.15 Million | 3.07 Million | 8.27 Million | 8.27 Million |
Cash And Short Term Investments | 378.37 Thousand | 6.59 Million | 6.59 Million | 264.73 Thousand | 4.36 Million | 4.36 Million |
Cash and Cash Equivalents | 378.37 Thousand | 6.59 Million | 6.59 Million | 264.73 Thousand | 4.36 Million | 4.36 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 1.56 Million | 1.54 Million | 1.54 Million | 2.77 Million | 3.81 Million | 3.81 Million |
Inventory | - | - | - | - | 1.00 | 1.00 |
Other Current Assets | 44 Thousand | 12.58 Thousand | 12.58 Thousand | 38.68 Thousand | 98.15 Thousand | 98.15 Thousand |
Total Non-Current Assets | 20.32 Million | 20.67 Million | 20.67 Million | 21.49 Million | 19.73 Million | 19.73 Million |
Net PPE | - | - | - | - | - | - |
Good Will And Intangible Assets | 16.04 Million | 16.58 Million | 16.58 Million | 17.27 Million | 15.79 Million | 15.79 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 16.04 Million | 16.58 Million | 16.58 Million | 17.27 Million | 15.79 Million | 15.79 Million |
Long-Term Investments | 4.27 Million | 4.08 Million | 4.08 Million | 4.21 Million | 3.94 Million | 3.94 Million |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 16.53 Million | 16.17 Million | 16.17 Million | 17.06 Million | 16.98 Million | 16.98 Million |
Total Current Liabilities | 9.27 Million | 7.7 Million | 7.7 Million | 9.79 Million | 8.86 Million | 8.86 Million |
Account Payables | 425.19 Thousand | 715.69 Thousand | 715.69 Thousand | 1.45 Million | 823.59 Thousand | 823.59 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 2.71 Million | 893.48 Thousand | 893.48 Thousand | 1.79 Million | 1.38 Million | 1.38 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 6.13 Million | 6.09 Million | 6.09 Million | 6.54 Million | 6.65 Million | 6.65 Million |
Total Non Current Liabilities | 7.25 Million | 8.47 Million | 8.47 Million | 7.27 Million | 8.11 Million | 8.11 Million |
Long-Term Debt | 6.92 Million | 8.14 Million | 8.14 Million | 7.27 Million | 8.11 Million | 8.11 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 330 Thousand | 330 Thousand | 330 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 5.77 Million | 12.65 Million | 12.65 Million | 7.5 Million | 11.03 Million | 11.03 Million |
Stock Holders Equity | 5.77 Million | 12.65 Million | 12.65 Million | 7.5 Million | 11.03 Million | 11.03 Million |
Common Stock | 2.05 Million | 2.05 Million | 2.05 Million | 1.2 Million | 1.1 Million | 1.1 Million |
Retained Earnings | -9.63 Million | -2.33 Million | -2.33 Million | -7.19 Million | -2.42 Million | -2.42 Million |
Accumulated other comprehensive income | 13.35 Million | 12.93 Million | 12.93 Million | 13.49 Million | 12.34 Million | 12.34 Million |
Common Stock Equity | 5.77 Million | 12.65 Million | 12.65 Million | 7.5 Million | 11.03 Million | 11.03 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 4.27 Million | 4.08 Million | 4.08 Million | 4.21 Million | 3.94 Million | 3.94 Million |
Total Debt | 9.64 Million | 9.03 Million | 9.03 Million | 9.07 Million | 9.5 Million | 9.5 Million |
Net Debt | 9.26 Million | 2.43 Million | 2.43 Million | 8.8 Million | 5.13 Million | 5.13 Million |
TWOH
HSAI
T92
VSOL
601001
BIIAF