DKK 12.78
(1.75%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 2.29 Billion | 2.38 Billion | 2.51 Billion | 2.27 Billion | 1.77 Billion | 2.46 Billion |
Total Current Assets | 1.43 Billion | 1.55 Billion | 1.75 Billion | 1.59 Billion | 1.12 Billion | 1.77 Billion |
Cash And Short Term Investments | 565 Million | 610 Million | 577 Million | 613 Million | 215 Million | 492 Million |
Cash and Cash Equivalents | 177 Million | 216 Million | 162 Million | 178 Million | 215 Million | 492 Million |
Short Term Investments | 388 Million | 394 Million | 415 Million | 435 Million | - | - |
Net Receivables | 394 Million | 341 Million | 397 Million | 438 Million | 290 Million | 566 Million |
Inventory | 447 Million | 499 Million | 601 Million | 369 Million | 457 Million | 596 Million |
Other Current Assets | 27 Million | 103 Million | 154 Million | 177 Million | 158 Million | 125 Million |
Total Non-Current Assets | 864 Million | 832 Million | 761 Million | 679 Million | 656 Million | 683 Million |
Net PPE | 356 Million | 335 Million | 323 Million | 300 Million | 334 Million | 167 Million |
Good Will And Intangible Assets | 396 Million | 375 Million | 334 Million | 268 Million | 224 Million | 228 Million |
Good Will | 42 Million | 42 Million | 42 Million | 41 Million | 44 Million | 44 Million |
Intangible Assets | 354 Million | 333 Million | 292 Million | 227 Million | 180 Million | 184 Million |
Long-Term Investments | 20 Million | 733 Million | 684 Million | 592 Million | 598 Million | 422 Million |
Tax Assets | 92 Million | 99 Million | 77 Million | 87 Million | 58 Million | 261 Million |
Other Non Current Assets | - | -710 Million | -657 Million | -568 Million | -558 Million | -395 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.34 Billion | 1.42 Billion | 1.41 Billion | 1.14 Billion | 944 Million | 1.04 Billion |
Total Current Liabilities | 1.1 Billion | 1.2 Billion | 1.18 Billion | 889 Million | 640 Million | 886 Million |
Account Payables | 401 Million | 565 Million | 581 Million | 502 Million | 430 Million | 710 Million |
Tax Payables | 20 Million | 8 Million | 17 Million | 31 Million | 21 Million | 7 Million |
Short Term Debt | 429 Million | 426 Million | 319 Million | 48 Million | 46 Million | 3 Million |
Deferred Revenue | 3 Million | 74 Million | 80 Million | 84 Million | 99 Million | 94 Million |
Other Current Liabilities | 272 Million | 137 Million | 205 Million | 255 Million | 65 Million | 79 Million |
Total Non Current Liabilities | 236 Million | 225 Million | 233 Million | 254 Million | 304 Million | 157 Million |
Long-Term Debt | 53 Million | 165 Million | 153 Million | 178 Million | 202 Million | 69 Million |
Deferred Revenue Non Current | 117 Million | 51 Million | 14 Million | 15 Million | 15 Million | 15 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 58 Million | 3 Million | 60 Million | 54 Million | 77 Million | 62 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 956 Million | 958 Million | 1.1 Billion | 1.13 Billion | 832 Million | 1.41 Billion |
Stock Holders Equity | 956 Million | 958 Million | 1.1 Billion | 1.13 Billion | 832 Million | 1.41 Billion |
Common Stock | 613 Million | 613 Million | 613 Million | 613 Million | 432 Million | 432 Million |
Retained Earnings | 329 Million | 329 Million | 460 Million | 514 Million | 385 Million | 961 Million |
Accumulated other comprehensive income | 14 Million | 16 Million | 27 Million | 6 Million | 15 Million | 26 Million |
Common Stock Equity | 956 Million | 958 Million | 1.1 Billion | 1.13 Billion | 832 Million | 1.41 Billion |
Capital Lease Obligation | 117 Million | 146 Million | 134 Million | 141 Million | 179 Million | - |
Total Investments | 408 Million | 394 Million | 415 Million | 435 Million | 598 Million | 422 Million |
Total Debt | 599 Million | 591 Million | 472 Million | 226 Million | 248 Million | 72 Million |
Net Debt | 422 Million | 375 Million | 310 Million | 48 Million | 33 Million | -420 Million |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Total Assets | 2.18 Billion | 2.29 Billion | 2.29 Billion | 2.22 Billion | 2.27 Billion | 2.24 Billion |
Total Current Assets | 1.32 Billion | 1.43 Billion | 1.43 Billion | 1.4 Billion | 1.45 Billion | 1.42 Billion |
Cash And Short Term Investments | 519 Million | 565 Million | 565 Million | 539 Million | 545 Million | 533 Million |
Cash and Cash Equivalents | 131 Million | 177 Million | 177 Million | 149 Million | 154 Million | 141 Million |
Short Term Investments | 388 Million | 388 Million | 388 Million | 390 Million | 391 Million | 392 Million |
Net Receivables | 235 Million | 394 Million | 394 Million | 321 Million | 423 Million | 327 Million |
Inventory | 451 Million | 447 Million | 447 Million | 469 Million | 460 Million | 478 Million |
Other Current Assets | 317 Million | 27 Million | 27 Million | 79 Million | 26 Million | 89 Million |
Total Non-Current Assets | 859 Million | 864 Million | 864 Million | 812 Million | 825 Million | 817 Million |
Net PPE | 339 Million | 356 Million | 356 Million | 320 Million | 330 Million | 324 Million |
Good Will And Intangible Assets | 398 Million | 396 Million | 396 Million | 369 Million | 373 Million | 372 Million |
Good Will | 42 Million | 42 Million | 42 Million | 42 Million | 42 Million | 42 Million |
Intangible Assets | 356 Million | 354 Million | 354 Million | 327 Million | 331 Million | 330 Million |
Long-Term Investments | 20 Million | 20 Million | 20 Million | 22 Million | 22 Million | 718 Million |
Tax Assets | 102 Million | 92 Million | 92 Million | 101 Million | 100 Million | 99 Million |
Other Non Current Assets | - | - | - | - | - | -696 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.24 Billion | 1.34 Billion | 1.34 Billion | 1.23 Billion | 1.29 Billion | 1.27 Billion |
Total Current Liabilities | 1.01 Billion | 1.1 Billion | 1.1 Billion | 1.03 Billion | 1.09 Billion | 1.05 Billion |
Account Payables | 365 Million | 401 Million | 401 Million | 424 Million | 451 Million | 403 Million |
Tax Payables | 27 Million | 20 Million | 20 Million | 2 Million | 1 Million | 12 Million |
Short Term Debt | 383 Million | 429 Million | 429 Million | 421 Million | 430 Million | 422 Million |
Deferred Revenue | 45 Million | 3 Million | 3 Million | 51 Million | 50 Million | 66 Million |
Other Current Liabilities | 225 Million | 272 Million | 272 Million | 136 Million | 160 Million | 168 Million |
Total Non Current Liabilities | 225 Million | 236 Million | 236 Million | 199 Million | 205 Million | 216 Million |
Long-Term Debt | 52 Million | 53 Million | 53 Million | 143 Million | 148 Million | 155 Million |
Deferred Revenue Non Current | 98 Million | 117 Million | 117 Million | 48 Million | 48 Million | 50 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 67 Million | 58 Million | 58 Million | 2 Million | 3 Million | 5 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 940 Million | 956 Million | 956 Million | 989 Million | 983 Million | 969 Million |
Stock Holders Equity | 940 Million | 956 Million | 956 Million | 989 Million | 983 Million | 969 Million |
Common Stock | 613 Million | 613 Million | 613 Million | 613 Million | 613 Million | 613 Million |
Retained Earnings | 319 Million | 329 Million | 329 Million | 357 Million | 354 Million | 340 Million |
Accumulated other comprehensive income | 8 Million | 14 Million | 14 Million | 19 Million | 16 Million | 16 Million |
Common Stock Equity | 940 Million | 956 Million | 956 Million | 989 Million | 983 Million | 969 Million |
Capital Lease Obligation | 151 Million | 117 Million | 117 Million | 126 Million | 138 Million | 136 Million |
Total Investments | 388 Million | 408 Million | 408 Million | 390 Million | 391 Million | 392 Million |
Total Debt | 435 Million | 599 Million | 599 Million | 564 Million | 578 Million | 577 Million |
Net Debt | 304 Million | 422 Million | 422 Million | 415 Million | 424 Million | 436 Million |
300434
DYAN
VNT
NZRFF
6332
IDMO