DKK 0.71
(2.31%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 293.72 Million | 210.34 Million | 170.9 Million | 164.05 Million | 132.5 Million | 97.85 Million |
Total Current Assets | 150.89 Million | 131.87 Million | 96.41 Million | 105.69 Million | 88.05 Million | 64.6 Million |
Cash And Short Term Investments | 85.4 Million | 101.95 Million | 70.15 Million | 67.92 Million | 55.79 Million | 42.74 Million |
Cash and Cash Equivalents | 15.3 Million | 41.04 Million | 12.61 Million | 29.34 Million | 26.27 Million | 42.71 Million |
Short Term Investments | 70.09 Million | 60.91 Million | 57.54 Million | 38.57 Million | 29.52 Million | 36 Thousand |
Net Receivables | 57.72 Million | 22.94 Million | 19.94 Million | 32.81 Million | 28.19 Million | 16.01 Million |
Inventory | 3.86 Million | 3.77 Million | 4.07 Million | 2.8 Million | 1.86 Million | 2.15 Million |
Other Current Assets | 3.89 Million | 3.19 Million | 22.18 Million | 34.96 Million | 30.4 Million | 19.71 Million |
Total Non-Current Assets | 142.83 Million | 78.47 Million | 74.48 Million | 58.36 Million | 44.44 Million | 33.25 Million |
Net PPE | 37.11 Million | 14.82 Million | 22.37 Million | 24.3 Million | 28.21 Million | 23 Million |
Good Will And Intangible Assets | 51.83 Million | 52.47 Million | 49.99 Million | 20.8 Million | 13.53 Million | 9.54 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 51.83 Million | 52.47 Million | 49.99 Million | 20.8 Million | 13.53 Million | 9.54 Million |
Long-Term Investments | 53.89 Million | 1 Million | 1 Million | 1 Million | 1 Million | 2.11 Million |
Tax Assets | -53.89 Million | 9.8 Million | 1.36 Million | 3.2 Million | 2.7 Million | 695 Thousand |
Other Non Current Assets | 53.89 Million | 362 Thousand | -250 Thousand | 9.05 Million | -1 Million | -2.11 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 68.13 Million | 44.19 Million | 69.78 Million | 70.42 Million | 64.21 Million | 41.54 Million |
Total Current Liabilities | 64.14 Million | 42.15 Million | 56.78 Million | 67.12 Million | 58.53 Million | 40.87 Million |
Account Payables | 25.38 Million | 12.27 Million | 21.57 Million | 12.24 Million | 13.21 Million | 12.11 Million |
Tax Payables | 6.07 Million | 558 Thousand | 1.24 Million | - | 152 Thousand | 181 Thousand |
Short Term Debt | 520 Thousand | 520 Thousand | 1.37 Million | 2.22 Million | 2.22 Million | - |
Deferred Revenue | 19.03 Million | -520 Thousand | 19.6 Million | 28.11 Million | 27.34 Million | - |
Other Current Liabilities | 19.2 Million | 29.88 Million | 14.23 Million | 24.53 Million | 15.75 Million | 28.75 Million |
Total Non Current Liabilities | 3.99 Million | 2.04 Million | 12.99 Million | 3.3 Million | 5.67 Million | 670 Thousand |
Long-Term Debt | - | 520 Thousand | 1.04 Million | 2.4 Million | 4.63 Million | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.99 Million | 1.52 Million | 11.95 Million | 903 Thousand | 1.04 Million | 670 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 225.59 Million | 166.14 Million | 101.12 Million | 93.62 Million | 68.28 Million | 56.31 Million |
Stock Holders Equity | 225.74 Million | 166.29 Million | 101.26 Million | 93.45 Million | 68.08 Million | 56.16 Million |
Common Stock | 113.12 Million | 113.12 Million | 94.42 Million | 94.42 Million | 94.42 Million | 94.42 Million |
Retained Earnings | 112.61 Million | 53.17 Million | 6.83 Million | -966 Thousand | -26.33 Million | -38.26 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 225.74 Million | 166.29 Million | 101.26 Million | 93.45 Million | 68.08 Million | 56.16 Million |
Capital Lease Obligation | 520 Thousand | 1.04 Million | 2.41 Million | 4.62 Million | 6.85 Million | - |
Total Investments | 70.09 Million | 61.91 Million | 58.54 Million | 39.57 Million | 30.52 Million | 2.14 Million |
Total Debt | 520 Thousand | 1.04 Million | 2.41 Million | 4.62 Million | 6.85 Million | - |
Net Debt | -14.78 Million | -40 Million | -10.2 Million | -24.72 Million | -19.41 Million | -42.71 Million |
Breakdown | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 293.72 Million | 293.72 Million | 293.65 Million | 293.65 Million | 210.34 Million | 210.34 Million |
Total Current Assets | 150.89 Million | 150.89 Million | 165.65 Million | 165.65 Million | 131.87 Million | 131.87 Million |
Cash And Short Term Investments | 85.4 Million | 85.4 Million | 96.01 Million | 96.01 Million | 101.95 Million | 101.95 Million |
Cash and Cash Equivalents | 15.3 Million | 15.3 Million | 40.67 Million | 40.67 Million | 41.04 Million | 41.04 Million |
Short Term Investments | 70.09 Million | 70.09 Million | 55.33 Million | 55.33 Million | 60.91 Million | 60.91 Million |
Net Receivables | 57.72 Million | 50.87 Million | 54.47 Million | 54.47 Million | 22.94 Million | 22.94 Million |
Inventory | 3.86 Million | 3.86 Million | 2.96 Million | 2.96 Million | 3.77 Million | 3.77 Million |
Other Current Assets | 3.89 Million | 10.74 Million | 12.19 Million | 12.19 Million | 3.19 Million | 3.19 Million |
Total Non-Current Assets | 142.83 Million | 142.83 Million | 127.99 Million | 127.99 Million | 78.47 Million | 78.47 Million |
Net PPE | 37.11 Million | 37.11 Million | 29.47 Million | 29.47 Million | 14.82 Million | 14.82 Million |
Good Will And Intangible Assets | 51.83 Million | 51.83 Million | 56.04 Million | 56.04 Million | 52.47 Million | 52.47 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 51.83 Million | 51.83 Million | 56.04 Million | 56.04 Million | 52.47 Million | 52.47 Million |
Long-Term Investments | 53.89 Million | - | 42.47 Million | - | 1 Million | 1 Million |
Tax Assets | -53.89 Million | - | 85.52 Million | - | 9.8 Million | 9.8 Million |
Other Non Current Assets | 53.89 Million | 53.89 Million | -85.52 Million | 42.47 Million | 362 Thousand | 362 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 68.13 Million | 68.13 Million | 59.69 Million | 59.69 Million | 44.19 Million | 44.19 Million |
Total Current Liabilities | 64.14 Million | 64.14 Million | 57.56 Million | 57.56 Million | 42.15 Million | 42.15 Million |
Account Payables | 25.38 Million | 25.38 Million | 14.1 Million | 14.1 Million | 12.27 Million | 12.27 Million |
Tax Payables | 6.07 Million | - | 9.59 Million | - | 558 Thousand | 558 Thousand |
Short Term Debt | 520 Thousand | - | 520 Thousand | - | 520 Thousand | 520 Thousand |
Deferred Revenue | 19.03 Million | - | 35.16 Million | - | -520 Thousand | -520 Thousand |
Other Current Liabilities | 19.2 Million | 38.75 Million | 7.77 Million | 43.46 Million | 29.88 Million | 29.88 Million |
Total Non Current Liabilities | 3.99 Million | 3.99 Million | 2.12 Million | 2.12 Million | 2.04 Million | 2.04 Million |
Long-Term Debt | - | - | 260 Thousand | 260 Thousand | 520 Thousand | 520 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.99 Million | 3.99 Million | 1.86 Million | 1.86 Million | 1.52 Million | 1.52 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 225.59 Million | 225.59 Million | 233.96 Million | 233.96 Million | 166.14 Million | 166.14 Million |
Stock Holders Equity | 225.74 Million | 225.73 Million | 234.46 Million | 234.46 Million | 166.29 Million | 166.29 Million |
Common Stock | 113.12 Million | 113.12 Million | 113.12 Million | 113.12 Million | 113.12 Million | 113.12 Million |
Retained Earnings | 112.61 Million | 112.61 Million | 121.34 Million | 121.34 Million | 53.17 Million | 53.17 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 225.74 Million | 225.73 Million | 234.46 Million | 234.46 Million | 166.29 Million | 166.29 Million |
Capital Lease Obligation | 520 Thousand | 520 Thousand | 780 Thousand | 780 Thousand | 1.04 Million | 1.04 Million |
Total Investments | 70.09 Million | 70.09 Million | 55.33 Million | 55.33 Million | 61.91 Million | 61.91 Million |
Total Debt | 520 Thousand | - | 780 Thousand | 260 Thousand | 1.04 Million | 1.04 Million |
Net Debt | -14.78 Million | -15.3 Million | -39.89 Million | -40.41 Million | -40 Million | -40 Million |
SMAR
SCATC
8150
6879
0A60
QATI