DKK 0.01
(-8.33%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 20 Thousand | 208.5 Thousand | 68.53 Thousand | 45.4 Thousand | 54.12 Thousand | 36 Thousand |
Cost of Revenue | 1.07 Million | 2 Million | 5.09 Million | 3.97 Million | 7.75 Million | 4.89 Million |
Gross Profit | -1.05 Million | -1.79 Million | -5.02 Million | -3.93 Million | -7.7 Million | -4.86 Million |
Operating Expenses | 9.99 Million | 4.41 Million | 6.66 Million | 6.36 Million | 8.72 Million | 4.17 Million |
Selling, General and Administrative Expenses | 6.58 Million | 2.2 Million | 5.34 Million | 4.23 Million | 7.52 Million | 4.75 Million |
Research and Development Expenses | 3.4 Million | 3.4 Million | 3.13 Million | 3.53 Million | - | - |
Other Expenses | - | 4.41 Million | 6.66 Million | 6.36 Million | 1.19 Million | -583.42 Thousand |
Cost and Expenses | 11.06 Million | 6.42 Million | 11.76 Million | 10.33 Million | 16.48 Million | 9.06 Million |
Operating Income | -9.26 Million | -6.21 Million | -11.69 Million | -10.29 Million | -37.59 Million | -9.03 Million |
Interest Expense | 24.00 | 58.35 Thousand | 79.91 Thousand | 81.58 Thousand | 106.46 Thousand | 115.89 Thousand |
Income Tax Expense | 154.68 Thousand | -154.68 Thousand | -324.23 Thousand | -1.11 Million | -3.05 Million | -2.04 Million |
Earnings before Tax | -18.48 Million | -7 Million | -11.77 Million | -10.37 Million | -37.69 Million | -9.14 Million |
Net Income | -18.64 Million | -6.85 Million | -11.45 Million | -9.25 Million | -34.64 Million | -7.1 Million |
Earnings Per Share Basic | -0.09 | -0.04 | -0.14 | -0.21 | -1.21 | -0.24 |
Earnings Per Share Diluted | -0.09 | -0.04 | -0.14 | -0.21 | -1.21 | -0.24 |
Weighted Average Shares Outstanding | 207.12 Million | 162.62 Million | 83.74 Million | 43.15 Million | 28.61 Million | 29.61 Million |
Weighted Average Shares Outstanding (Diluted) | 207.12 Million | 162.62 Million | 83.74 Million | 43.15 Million | 28.61 Million | 29.85 Million |
Gross Margin | -52.88 | -8.63 | -73.33 | -86.57 | -142.29 | -135.03 |
EBIT Margin | -553.72 | -16.91 | -124.46 | -146.95 | -229.55 | -236.86 |
Profit Margin | -932.05 | -32.87 | -167.08 | -203.81 | -640.03 | -197.34 |
EBITDA | -11.07 Million | -6.25 Million | -11.66 Million | -10.29 Million | -37.52 Million | -8.52 Million |
Earnings Before Tax Margin | -463.35 | -29.82 | -170.65 | -226.69 | -694.50 | -250.86 |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Revenue | 20 Thousand | - | - | 10 Thousand | 10 Thousand | 208.5 Thousand |
Cost of Revenue | 3.96 Million | 245.52 Thousand | 245.52 Thousand | 293.31 Thousand | 293.31 Thousand | 2 Million |
Gross Profit | -3.94 Million | -245.52 Thousand | -245.52 Thousand | -283.31 Thousand | -283.31 Thousand | -1.79 Million |
Operating Expenses | 3.4 Million | 7.43 Million | 7.43 Million | 1.3 Million | 1.3 Million | 4.41 Million |
Selling, General and Administrative Expenses | - | 723.99 Thousand | 723.99 Thousand | 722.15 Thousand | 722.15 Thousand | - |
Research and Development Expenses | - | 841.02 Thousand | 841.02 Thousand | 862.31 Thousand | 862.31 Thousand | - |
Other Expenses | - | - | - | - | - | 4.41 Million |
Cost and Expenses | 7.37 Million | 7.68 Million | 7.68 Million | 1.6 Million | 1.6 Million | 6.42 Million |
Operating Income | -7.35 Million | -3.31 Million | -3.31 Million | -1.32 Million | -1.32 Million | -6.21 Million |
Interest Expense | 24.00 | - | - | - | - | 58.35 Thousand |
Income Tax Expense | 154.68 Thousand | 77.34 Thousand | 77.34 Thousand | 529.94 Thousand | - | -154.68 Thousand |
Earnings before Tax | -11.07 Million | -7.65 Million | -7.65 Million | -1.59 Million | -1.59 Million | -7 Million |
Net Income | -18.64 Million | -7.73 Million | -7.73 Million | -1.59 Million | -1.59 Million | -6.85 Million |
Earnings Per Share Basic | - | -0.04 | -0.04 | -0.01 | -0.01 | - |
Earnings Per Share Diluted | - | -0.04 | -0.04 | -0.01 | -0.01 | - |
Weighted Average Shares Outstanding | 272.63 Million | 195.95 Million | 195.95 Million | 195.97 Million | 195.97 Million | 162.62 Million |
Weighted Average Shares Outstanding (Diluted) | 272.63 Million | 195.95 Million | 195.95 Million | 195.95 Million | 195.95 Million | 162.62 Million |
Gross Margin | -197.50 | - | - | -28.33 | -28.33 | -8.63 |
EBIT Margin | - | - | - | -131.78 | -131.78 | - |
Profit Margin | -932.05 | - | - | -159.03 | -159.03 | -32.87 |
EBITDA | - | -3.3 Million | -3.3 Million | -1.31 Million | -1.31 Million | - |
Earnings Before Tax Margin | -367.83 | - | - | -132.28 | -132.28 | -29.82 |
KRTA
PROSY
CCG
PIIIW
ML
SPFX