DKK 14.45
(-3.67%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 262.56 Million | 270.54 Million | 385.34 Million | 246.81 Million | 289.45 Million | 267.22 Million |
Total Current Assets | 62.37 Million | 67.28 Million | 180.8 Million | 32.79 Million | 32.89 Million | 33.33 Million |
Cash And Short Term Investments | 2.75 Million | 29.41 Million | 143.25 Million | 1.5 Million | 1.38 Million | 1.09 Million |
Cash and Cash Equivalents | 2.75 Million | 29.41 Million | 143.25 Million | 1.5 Million | 1.38 Million | 1.09 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 37.66 Million | 22.06 Million | 17.05 Million | 13.55 Million | 10.99 Million | 18.02 Million |
Inventory | 17.56 Million | 10.73 Million | 17.59 Million | 16.56 Million | 19.16 Million | 13.03 Million |
Other Current Assets | 4.39 Million | 5.06 Million | 2.9 Million | 1.17 Million | 1.35 Million | 33.33 Million |
Total Non-Current Assets | 200.19 Million | 203.26 Million | 204.54 Million | 214.01 Million | 256.55 Million | 233.88 Million |
Net PPE | 98.54 Million | 107.6 Million | 112.86 Million | 124.03 Million | 134.28 Million | 138.74 Million |
Good Will And Intangible Assets | 99.11 Million | 93.19 Million | 89.46 Million | 86.23 Million | 79.26 Million | 69.31 Million |
Good Will | 2.89 Million | 2.89 Million | 2.89 Million | - | - | - |
Intangible Assets | 96.21 Million | 90.29 Million | 89.46 Million | 86.23 Million | 79.26 Million | 69.31 Million |
Long-Term Investments | 15 Thousand | 24 Thousand | 47 Thousand | 1.64 Million | 1.67 Million | 4.5 Million |
Tax Assets | 96.21 Million | -24 Thousand | -47 Thousand | - | 39.23 Million | 19.27 Million |
Other Non Current Assets | -93.69 Million | 2.46 Million | 2.21 Million | 2.1 Million | 2.09 Million | 2.05 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 93.82 Million | 111.41 Million | 114.87 Million | 139.49 Million | 125.39 Million | 156.4 Million |
Total Current Liabilities | 39.84 Million | 55.04 Million | 57.84 Million | 82.2 Million | 69.02 Million | 97.14 Million |
Account Payables | 10.55 Million | 3.16 Million | 7.21 Million | 2.65 Million | 5.9 Million | 7.26 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 4.17 Million | 4.03 Million | 3.07 Million | 31.72 Million | 20.06 Million | 52.94 Million |
Deferred Revenue | 721 Thousand | 469 Thousand | - | - | 400 Thousand | - |
Other Current Liabilities | 24.39 Million | 47.37 Million | 47.55 Million | 47.81 Million | 42.64 Million | 36.93 Million |
Total Non Current Liabilities | 53.98 Million | 56.37 Million | 57.02 Million | 57.29 Million | 56.36 Million | 59.26 Million |
Long-Term Debt | 50.26 Million | 52.77 Million | 51.73 Million | 53.8 Million | 56.36 Million | 59.26 Million |
Deferred Revenue Non Current | 27.56 Million | 30.66 Million | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.72 Million | 3.59 Million | 5.28 Million | 3.48 Million | - | -1.00 |
Other Liabilities | 1.00 | - | - | - | - | 1.00 |
Total Equity | 141.16 Million | 159.13 Million | 270.47 Million | 107.32 Million | 164.06 Million | 110.81 Million |
Stock Holders Equity | 141.16 Million | 159.13 Million | 270.47 Million | 107.32 Million | 164.06 Million | 110.81 Million |
Common Stock | 10.94 Million | 10.13 Million | 10.13 Million | 8.17 Million | 7.78 Million | 6.96 Million |
Retained Earnings | 128.75 Million | 146.69 Million | 192.27 Million | 49.01 Million | 115.61 Million | 73.95 Million |
Accumulated other comprehensive income | 1.46 Million | 2.31 Million | 68.06 Million | 50.13 Million | 40.66 Million | 29.9 Million |
Common Stock Equity | 141.16 Million | 159.13 Million | 270.47 Million | 107.32 Million | 164.06 Million | 110.81 Million |
Capital Lease Obligation | 50.26 Million | 56.8 Million | 54.81 Million | 53.8 Million | 56.36 Million | 59.26 Million |
Total Investments | 15 Thousand | 24 Thousand | 47 Thousand | 1.64 Million | 1.67 Million | 4.5 Million |
Total Debt | 54.43 Million | 56.8 Million | 54.81 Million | 85.53 Million | 76.43 Million | 112.2 Million |
Net Debt | 51.68 Million | 27.38 Million | -88.44 Million | 84.03 Million | 75.05 Million | 111.11 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 359.98 Million | - | 262.56 Million | 262.56 Million | 262.56 Million | 296.03 Million |
Total Current Assets | 164 Million | 2.75 Million | 62.37 Million | 62.37 Million | 62.37 Million | 95.68 Million |
Cash And Short Term Investments | 103.54 Million | 2.75 Million | 2.75 Million | 2.75 Million | 2.75 Million | 52.32 Million |
Cash and Cash Equivalents | 103.54 Million | - | 2.75 Million | 2.75 Million | 2.75 Million | 52.32 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 22.96 Million | - | 25.68 Million | 37.66 Million | 25.68 Million | 4.23 Million |
Inventory | 20.4 Million | - | 17.56 Million | 17.56 Million | 17.56 Million | 23.17 Million |
Other Current Assets | 14.64 Million | - | 16.36 Million | 4.39 Million | 16.36 Million | 15.94 Million |
Total Non-Current Assets | 195.98 Million | -2.75 Million | 200.19 Million | 200.19 Million | 200.19 Million | 200.35 Million |
Net PPE | 93.3 Million | - | 98.54 Million | 98.54 Million | 98.54 Million | 102.43 Million |
Good Will And Intangible Assets | 100.14 Million | - | 3.42 Million | 99.11 Million | 3.42 Million | 95.43 Million |
Good Will | 2.89 Million | - | 2.89 Million | 2.89 Million | 2.89 Million | - |
Intangible Assets | 97.24 Million | - | 526 Thousand | 96.21 Million | 526 Thousand | 95.43 Million |
Long-Term Investments | 15 Thousand | - | 15 Thousand | 15 Thousand | 15 Thousand | 24 Thousand |
Tax Assets | -15 Thousand | - | 95.68 Million | 96.21 Million | - | -24 Thousand |
Other Non Current Assets | 2.53 Million | -2.75 Million | 2.52 Million | -93.69 Million | 98.2 Million | 2.49 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 112.56 Million | -141.16 Million | 121.39 Million | 93.82 Million | 121.39 Million | 108.77 Million |
Total Current Liabilities | 28.32 Million | - | 39.84 Million | 39.84 Million | 39.84 Million | 54.05 Million |
Account Payables | 5.65 Million | - | 10.55 Million | 10.55 Million | 10.55 Million | 5.2 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 4.18 Million | - | 4.17 Million | 4.17 Million | - | 3.89 Million |
Deferred Revenue | - | - | 721 Thousand | 721 Thousand | - | - |
Other Current Liabilities | 18.48 Million | - | 24.39 Million | 24.39 Million | 29.28 Million | 44.95 Million |
Total Non Current Liabilities | 84.24 Million | -141.16 Million | 81.55 Million | 53.98 Million | 81.55 Million | 54.72 Million |
Long-Term Debt | 48.03 Million | - | 50.26 Million | 50.26 Million | 50.26 Million | 51.12 Million |
Deferred Revenue Non Current | 32.54 Million | - | - | 27.56 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.65 Million | -141.16 Million | 31.28 Million | 3.72 Million | 31.28 Million | 3.59 Million |
Other Liabilities | - | - | - | 1.00 | - | - |
Total Equity | 247.42 Million | 141.16 Million | 141.16 Million | 141.16 Million | 141.16 Million | 187.26 Million |
Stock Holders Equity | 247.42 Million | 141.16 Million | 141.16 Million | 141.16 Million | 141.16 Million | 187.26 Million |
Common Stock | 23.25 Million | - | 10.94 Million | 10.94 Million | 10.94 Million | 10.94 Million |
Retained Earnings | 222.72 Million | - | 128.75 Million | 128.75 Million | 128.75 Million | 174.75 Million |
Accumulated other comprehensive income | 1.43 Million | 141.16 Million | 1.46 Million | 1.46 Million | 1.46 Million | 1.56 Million |
Common Stock Equity | 247.42 Million | 141.16 Million | 141.16 Million | 141.16 Million | 141.16 Million | 187.26 Million |
Capital Lease Obligation | 52.21 Million | - | 54.43 Million | 50.26 Million | 54.43 Million | 55.02 Million |
Total Investments | 15 Thousand | - | 15 Thousand | 15 Thousand | 15 Thousand | 24 Thousand |
Total Debt | 52.21 Million | - | 50.26 Million | 54.43 Million | 50.26 Million | 55.02 Million |
Net Debt | -51.32 Million | - | 47.5 Million | 51.68 Million | 47.5 Million | 2.7 Million |
AJOT
HROWM
TRTX
ATP
IEGCF
TANLA