DKK 0.5
(-5.65%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 102.73 Million | 78.61 Million | 75.35 Million | 71.39 Million | 54.1 Million | 51.39 Million |
Total Current Assets | 30.78 Million | 27.81 Million | 46.02 Million | 54.1 Million | 40.24 Million | 37.11 Million |
Cash And Short Term Investments | 9.12 Million | 7.41 Million | 23.29 Million | 27.09 Million | 24.5 Million | 18.62 Million |
Cash and Cash Equivalents | 9.12 Million | 7.41 Million | 23.29 Million | 27.09 Million | 24.5 Million | 18.62 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 10.58 Million | 8.75 Million | 15.22 Million | 23.14 Million | 13.18 Million | 14.56 Million |
Inventory | 9.05 Million | 6.97 Million | 5.53 Million | 2.53 Million | 1.65 Million | 2.86 Million |
Other Current Assets | 2.02 Million | 4.68 Million | 1.97 Million | 1.32 Million | 892.99 Thousand | 1.06 Million |
Total Non-Current Assets | 71.95 Million | 50.79 Million | 29.32 Million | 17.29 Million | 13.86 Million | 14.28 Million |
Net PPE | 53.89 Million | 31.08 Million | 11.73 Million | 7.04 Million | 6.11 Million | 4.1 Million |
Good Will And Intangible Assets | 12.05 Million | 12.01 Million | 10.93 Million | 3.21 Million | 1.92 Million | 2.41 Million |
Good Will | 543 Thousand | 526 Thousand | 559 Thousand | 605 Thousand | - | - |
Intangible Assets | 11.5 Million | 11.48 Million | 10.37 Million | 2.61 Million | 1.92 Million | 2.41 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | 5.68 Million | 7.36 Million | 6.29 Million | 6.42 Million | 5.52 Million | 7.45 Million |
Other Non Current Assets | 318 Thousand | 335 Thousand | 362 Thousand | 605 Thousand | 307 Thousand | 309 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 36.61 Million | 35.86 Million | 26.96 Million | 23.86 Million | 15.09 Million | 12.44 Million |
Total Current Liabilities | 34.01 Million | 34.12 Million | 25.42 Million | 21.26 Million | 12.32 Million | 11.79 Million |
Account Payables | 14.71 Million | 10.82 Million | 18.49 Million | 14.11 Million | 8.25 Million | 7.12 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 15.78 Million | 19.95 Million | 1.7 Million | 1.52 Million | 1.51 Million | 980 Thousand |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 3.52 Million | 3.35 Million | 5.23 Million | 5.62 Million | 2.54 Million | 3.69 Million |
Total Non Current Liabilities | 2.59 Million | 1.73 Million | 1.54 Million | 2.6 Million | 2.77 Million | 641 Thousand |
Long-Term Debt | 2.59 Million | 1.73 Million | 1.54 Million | 2.6 Million | 2.77 Million | 641 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 66.12 Million | 42.74 Million | 48.38 Million | 47.52 Million | 39 Million | 38.95 Million |
Stock Holders Equity | 66.12 Million | 42.74 Million | 48.38 Million | 47.52 Million | 39 Million | 38.95 Million |
Common Stock | 1.47 Million | 444 Thousand | 442 Thousand | 433 Thousand | 423 Thousand | 422 Thousand |
Retained Earnings | 76.02 Million | 54.4 Million | 58.07 Million | 50.68 Million | 38.19 Million | 37.7 Million |
Accumulated other comprehensive income | -174.99 Thousand | -896 Thousand | 1.07 Million | 2.78 Million | 391.99 Thousand | 832 Thousand |
Common Stock Equity | 66.12 Million | 42.74 Million | 48.38 Million | 47.52 Million | 39 Million | 38.95 Million |
Capital Lease Obligation | 1.16 Million | 1.66 Million | 2.5 Million | 3.59 Million | 3.54 Million | 879 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 18.37 Million | 21.68 Million | 3.24 Million | 4.12 Million | 4.29 Million | 1.62 Million |
Net Debt | 9.25 Million | 14.27 Million | -20.05 Million | -22.97 Million | -20.21 Million | -17 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 99.99 Million | 98.94 Million | 102.73 Million | 102.73 Million | 99.6 Million | 104.27 Million |
Total Current Assets | 26.05 Million | 25.54 Million | 30.78 Million | 30.78 Million | 32.38 Million | 39.25 Million |
Cash And Short Term Investments | 6.84 Million | 7.33 Million | 9.12 Million | 9.12 Million | 7.33 Million | 7.09 Million |
Cash and Cash Equivalents | 6.84 Million | 7.33 Million | 9.12 Million | 9.12 Million | 7.33 Million | 7.09 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 10.4 Million | - | 10.58 Million | 10.58 Million | - | 23.95 Million |
Inventory | 8.8 Million | - | 9.05 Million | 9.05 Million | - | 8.2 Million |
Other Current Assets | 10.4 Million | 18.21 Million | 2.02 Million | 2.02 Million | 25.04 Million | - |
Total Non-Current Assets | 73.94 Million | 73.39 Million | 71.95 Million | 71.95 Million | 67.22 Million | 65.02 Million |
Net PPE | 58.33 Million | - | 53.89 Million | 53.89 Million | - | 45.84 Million |
Good Will And Intangible Assets | 11.46 Million | - | 12.05 Million | 6.83 Million | - | 12.19 Million |
Good Will | - | - | 543 Thousand | 543 Thousand | - | - |
Intangible Assets | 11.46 Million | - | 11.5 Million | 6.29 Million | - | 12.19 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | 3.9 Million | - | 5.68 Million | - | - | 6.64 Million |
Other Non Current Assets | 237 Thousand | 73.39 Million | 318 Thousand | 11.21 Million | 67.22 Million | 336 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 37.87 Million | 33.94 Million | 36.61 Million | 36.61 Million | 33.98 Million | 41.21 Million |
Total Current Liabilities | 37.21 Million | 33.06 Million | 34.01 Million | 34.01 Million | 19.05 Million | 22.58 Million |
Account Payables | 11.74 Million | - | 14.71 Million | 14.71 Million | - | 18.2 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 22.01 Million | - | 15.78 Million | 14.96 Million | - | 1.07 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 3.45 Million | 33.06 Million | 3.52 Million | 4.33 Million | 19.05 Million | 3.31 Million |
Total Non Current Liabilities | 660 Thousand | 881 Thousand | 2.59 Million | 2.59 Million | 14.93 Million | 18.62 Million |
Long-Term Debt | 660 Thousand | 881 Thousand | 2.59 Million | 2.59 Million | 14.93 Million | 18.62 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 1.00 | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 62.12 Million | 65 Million | 66.12 Million | 66.12 Million | 65.62 Million | 63.06 Million |
Stock Holders Equity | 62.12 Million | 65 Million | 66.12 Million | 66.12 Million | 65.62 Million | 63.06 Million |
Common Stock | 1.47 Million | 65 Million | 1.47 Million | 1.47 Million | 65.62 Million | 1.47 Million |
Retained Earnings | 72.89 Million | - | 76.02 Million | 76.02 Million | - | 73.4 Million |
Accumulated other comprehensive income | -1.04 Million | - | -174.99 Thousand | -174.99 Thousand | - | -616 Thousand |
Common Stock Equity | 62.12 Million | 65 Million | 66.12 Million | 66.12 Million | 65.62 Million | 63.06 Million |
Capital Lease Obligation | 646 Thousand | - | 1.16 Million | 1.16 Million | - | 1.43 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 22.67 Million | 881 Thousand | 18.37 Million | 17.56 Million | 14.93 Million | 19.69 Million |
Net Debt | 15.82 Million | -6.45 Million | 9.25 Million | 8.44 Million | 7.59 Million | 12.6 Million |
PBLOF
NJOB
LNNNY
002048
CFG-PE
600166