DKK 1.32
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 12.88 Million | 16.22 Million | 23.07 Million | 26.13 Million | 3.1 Million | 2.85 Million |
Total Current Assets | 6.39 Million | 8.51 Million | 15.33 Million | 21.96 Million | 1.91 Million | 1.6 Million |
Cash And Short Term Investments | 2.05 Million | 4.04 Million | 9.74 Million | 17.5 Million | 242.37 Thousand | 212.33 Thousand |
Cash and Cash Equivalents | 2.05 Million | 4.04 Million | 9.74 Million | 17.5 Million | 242.37 Thousand | 212.33 Thousand |
Short Term Investments | - | - | - | -340.2 Thousand | - | - |
Net Receivables | 467.63 Thousand | 424.53 Thousand | 1.11 Million | 3.47 Million | 1.11 Million | 896.64 Thousand |
Inventory | 3.56 Million | 3.57 Million | 2.84 Million | 985.84 Thousand | 573.52 Thousand | 492.9 Thousand |
Other Current Assets | 305.98 Thousand | 472.34 Thousand | 1.63 Million | -1.00 | 9433.00 | 3189.00 |
Total Non-Current Assets | 6.49 Million | 7.71 Million | 7.73 Million | 4.16 Million | 1.19 Million | 1.24 Million |
Net PPE | 4.66 Million | 6.22 Million | 6.79 Million | 3.49 Million | 860.96 Thousand | 928.61 Thousand |
Good Will And Intangible Assets | 1.4 Million | 1.1 Million | 498.85 Thousand | 293.87 Thousand | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | 1.4 Million | 1.1 Million | 498.85 Thousand | 293.87 Thousand | - | - |
Long-Term Investments | 422.09 Thousand | - | 436.61 Thousand | 383.25 Thousand | 330.31 Thousand | - |
Tax Assets | -422.09 Thousand | - | -436.61 Thousand | -383.25 Thousand | - | - |
Other Non Current Assets | 422.09 Thousand | 386.01 Thousand | 436.61 Thousand | 383.25 Thousand | - | 320.98 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 545.43 Thousand | 351.41 Thousand | 635.22 Thousand | 1.04 Million | 1.51 Million | 2.65 Million |
Total Current Liabilities | 545.43 Thousand | 351.41 Thousand | 635.22 Thousand | 899.86 Thousand | 1.23 Million | 582.32 Thousand |
Account Payables | 133.94 Thousand | 229.65 Thousand | 154.16 Thousand | 499.4 Thousand | 610.62 Thousand | 284.62 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 411.48 Thousand | 121.75 Thousand | 481.06 Thousand | 400.46 Thousand | 583.83 Thousand | 280 Thousand |
Deferred Revenue | -411.48 Thousand | -121.75 Thousand | -481.06 Thousand | -400.46 Thousand | - | - |
Other Current Liabilities | 411.48 Thousand | 121.75 Thousand | 481.06 Thousand | 400.46 Thousand | 35.79 Thousand | 17.7 Thousand |
Total Non Current Liabilities | - | - | - | 141.51 Thousand | 288.3 Thousand | 2.07 Million |
Long-Term Debt | - | - | - | 141.51 Thousand | 288.3 Thousand | 2.06 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | 11.21 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 12.34 Million | 15.87 Million | 22.43 Million | 25.09 Million | 1.58 Million | 197.98 Thousand |
Stock Holders Equity | 12.34 Million | 15.87 Million | 22.43 Million | 25.09 Million | 1.58 Million | 197.98 Thousand |
Common Stock | 670 Thousand | 670 Thousand | 670 Thousand | 670 Thousand | 46 Thousand | 1000.00 |
Retained Earnings | 10.58 Million | 14.34 Million | 21.37 Million | 24.19 Million | 253.61 Thousand | 196.98 Thousand |
Accumulated other comprehensive income | 1.09 Million | - | 389.1 Thousand | 229.22 Thousand | - | - |
Common Stock Equity | 12.34 Million | 15.87 Million | 22.43 Million | 25.09 Million | 1.58 Million | 197.98 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 422.09 Thousand | - | 436.61 Thousand | 43.04 Thousand | 330.31 Thousand | - |
Total Debt | 411.48 Thousand | 121.75 Thousand | 481.06 Thousand | 541.97 Thousand | 872.13 Thousand | 2.34 Million |
Net Debt | -1.64 Million | -3.92 Million | -9.26 Million | -16.96 Million | 629.76 Thousand | 2.13 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 11.23 Million | 11.23 Million | 12.88 Million | 12.88 Million | 12.88 Million | 14.51 Million |
Total Current Assets | 5.08 Million | 5.08 Million | 6.39 Million | 6.39 Million | 6.39 Million | 7.35 Million |
Cash And Short Term Investments | 294.09 Thousand | 294.09 Thousand | 2.05 Million | 2.05 Million | 2.05 Million | 2.61 Million |
Cash and Cash Equivalents | 294.09 Thousand | 294.09 Thousand | 2.05 Million | 2.05 Million | 2.05 Million | 2.61 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 466.81 Thousand | 466.81 Thousand | 467.63 Thousand | 467.63 Thousand | 436.45 Thousand | 1.01 Million |
Inventory | 3.87 Million | 3.87 Million | 3.56 Million | 3.56 Million | 3.56 Million | 3.37 Million |
Other Current Assets | 452.78 Thousand | 452.78 Thousand | 305.98 Thousand | 305.98 Thousand | 337.15 Thousand | 348.19 Thousand |
Total Non-Current Assets | 6.14 Million | 6.14 Million | 6.49 Million | 6.49 Million | 6.49 Million | 7.16 Million |
Net PPE | 4.09 Million | 4.09 Million | 4.66 Million | 4.66 Million | 4.66 Million | 5.46 Million |
Good Will And Intangible Assets | 1.62 Million | 1.62 Million | 1.4 Million | 1.4 Million | 1.4 Million | 1.27 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 1.62 Million | 1.62 Million | 1.4 Million | 1.4 Million | 1.4 Million | 1.27 Million |
Long-Term Investments | 433.68 Thousand | - | 422.09 Thousand | 422.09 Thousand | - | 422.09 Thousand |
Tax Assets | -1.62 Million | - | -422.09 Thousand | -422.09 Thousand | - | -422.09 Thousand |
Other Non Current Assets | 1.62 Million | 433.68 Thousand | 422.09 Thousand | 422.09 Thousand | 422.09 Thousand | 422.09 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 733.17 Thousand | 733.17 Thousand | 545.43 Thousand | 545.43 Thousand | 545.43 Thousand | 567.41 Thousand |
Total Current Liabilities | 733.17 Thousand | 733.17 Thousand | 545.43 Thousand | 545.43 Thousand | 545.43 Thousand | 567.41 Thousand |
Account Payables | 431.75 Thousand | 431.75 Thousand | 133.94 Thousand | 133.94 Thousand | 133.94 Thousand | 261.25 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | - | - | 411.48 Thousand | 411.48 Thousand | - | 306.15 Thousand |
Deferred Revenue | - | - | -411.48 Thousand | -411.48 Thousand | - | -306.15 Thousand |
Other Current Liabilities | 301.42 Thousand | 301.42 Thousand | 411.48 Thousand | 411.48 Thousand | 411.48 Thousand | 306.15 Thousand |
Total Non Current Liabilities | - | - | - | - | - | - |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.5 Million | 10.5 Million | 12.34 Million | 12.34 Million | 12.34 Million | 13.94 Million |
Stock Holders Equity | 10.5 Million | 10.5 Million | 12.34 Million | 12.34 Million | 12.34 Million | 13.94 Million |
Common Stock | 670 Thousand | 670 Thousand | 670 Thousand | 670 Thousand | 670 Thousand | 670 Thousand |
Retained Earnings | 9.83 Million | 9.83 Million | 10.58 Million | 10.58 Million | 11.67 Million | 12.28 Million |
Accumulated other comprehensive income | 1.24 Million | - | 1.09 Million | 1.09 Million | - | 995.95 Thousand |
Common Stock Equity | 10.5 Million | 10.5 Million | 12.34 Million | 12.34 Million | 12.34 Million | 13.94 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 433.68 Thousand | - | 422.09 Thousand | 422.09 Thousand | - | 422.09 Thousand |
Total Debt | - | - | 411.48 Thousand | 411.48 Thousand | - | 306.15 Thousand |
Net Debt | -294.09 Thousand | -294.09 Thousand | -1.64 Million | -1.64 Million | -2.05 Million | -2.3 Million |
605218
SSCFF
0J2O
002748
CRHKY
KRANTI