DKK 6.3
(2.44%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 171.44 Million | 23.56 Million | 21.39 Million | 6.59 Million | 7.92 Million | 4.05 Million |
Total Current Assets | 58.6 Million | 7.57 Million | 13.83 Million | 2.32 Million | 2.64 Million | 1.22 Million |
Cash And Short Term Investments | 30.64 Million | 5.05 Million | 11.09 Million | 1.01 Million | 1.73 Million | 345.38 Thousand |
Cash and Cash Equivalents | 30.64 Million | 5.05 Million | 11.09 Million | 1.01 Million | 1.73 Million | 345.38 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 13.61 Million | 17.09 Million | 15.98 Million | 5.72 Million | 3.85 Million | 2.00 |
Inventory | 4.43 Million | -16.2 Million | 500.89 Thousand | 155.7 Thousand | 122.58 Thousand | 92.68 Thousand |
Other Current Assets | 1.55 Million | 1.62 Million | 670.34 Thousand | -4.56 Million | 799.01 Thousand | 791.77 Thousand |
Total Non-Current Assets | 112.83 Million | 15.98 Million | 7.56 Million | 4.26 Million | 5.27 Million | 2.82 Million |
Net PPE | 95.28 Million | 13.69 Million | 5.93 Million | 2.84 Million | 4.06 Million | 1.97 Million |
Good Will And Intangible Assets | 15.75 Million | 2.09 Million | 1.45 Million | 1.34 Million | 1.13 Million | 840.3 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 15.75 Million | 2.09 Million | 1.45 Million | 1.34 Million | 1.13 Million | 840.3 Thousand |
Long-Term Investments | 1.79 Million | 1.44 Million | 1.3 Million | 575.32 Thousand | 548.03 Thousand | - |
Tax Assets | -1.79 Million | -1.44 Million | -1.3 Million | -575.32 Thousand | -548.03 Thousand | - |
Other Non Current Assets | 1.79 Million | 194.84 Thousand | 175.9 Thousand | 77.31 Thousand | 73.34 Thousand | 14.95 Thousand |
Other Assets | - | - | - | - | - | 1.00 |
Total Liabilities | 114.29 Million | 16.81 Million | 8.72 Million | 5.51 Million | 4.9 Million | 3.28 Million |
Total Current Liabilities | 58 Million | 6.59 Million | 3.86 Million | 2.95 Million | 3.33 Million | 2.55 Million |
Account Payables | 4.21 Million | 1.62 Million | 1.02 Million | 527.65 Thousand | 518.04 Thousand | 277.86 Thousand |
Tax Payables | 328.24 Thousand | 32.32 Thousand | 8520.00 | 627.14 Thousand | 634.04 Thousand | 217.4 Thousand |
Short Term Debt | 45.05 Thousand | 13.99 Million | 1.11 Million | 6 Million | 11.29 Million | 1.88 Million |
Deferred Revenue | 22.37 Million | 12.46 Million | 939.85 Thousand | 3.04 Million | 907.91 Thousand | -1.88 Million |
Other Current Liabilities | 31.37 Million | -21.48 Million | 787.77 Thousand | -6.61 Million | -9.38 Million | 2.27 Million |
Total Non Current Liabilities | 56.28 Million | 10.21 Million | 4.85 Million | 2.55 Million | 1.56 Million | 729.33 Thousand |
Long-Term Debt | 53.82 Million | 9.72 Million | 4.47 Million | 1.47 Million | 503.07 Thousand | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 2.46 Million | 487.21 Thousand | 381.22 Thousand | 1.08 Million | 1.06 Million | 729.33 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 57.15 Million | 6.74 Million | 12.67 Million | 1.07 Million | 3.02 Million | 772.47 Thousand |
Stock Holders Equity | 57.15 Million | 6.74 Million | 12.67 Million | 1.07 Million | 3.02 Million | 772.47 Thousand |
Common Stock | 2.07 Million | 207.97 Thousand | 207.97 Thousand | 40.06 Thousand | 32.74 Thousand | 21.27 Thousand |
Retained Earnings | 55.97 Million | 6.65 Million | 11.32 Million | 12.73 Thousand | 2.06 Million | 129.96 Thousand |
Accumulated other comprehensive income | -892.73 Thousand | -879.41 Thousand | 8.45 Million | 7.6 Million | 6.9 Million | - |
Common Stock Equity | 57.15 Million | 6.74 Million | 12.67 Million | 1.07 Million | 3.02 Million | 772.47 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 1.79 Million | 1.44 Million | 1.3 Million | 575.32 Thousand | 548.03 Thousand | - |
Total Debt | 53.86 Million | 9.72 Million | 5.58 Million | 1.47 Million | 503.07 Thousand | 1.88 Million |
Net Debt | 23.22 Million | 4.66 Million | -5.5 Million | 462.9 Thousand | -1.22 Million | 1.53 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 22.98 Million | 22.98 Million | 171.44 Million | 171.44 Million | 22.98 Million | 21.25 Million |
Total Current Assets | 7.34 Million | 7.34 Million | 58.6 Million | 58.6 Million | 7.85 Million | 4.67 Million |
Cash And Short Term Investments | 5.29 Million | 5.29 Million | 30.64 Million | 30.64 Million | 5.22 Million | 3.55 Million |
Cash and Cash Equivalents | 5.29 Million | 5.29 Million | 30.64 Million | 30.64 Million | 5.22 Million | 3.55 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 938.91 Thousand | 938.86 Thousand | 1.08 Million | 13.61 Million | 1.08 Million | 283.29 Thousand |
Inventory | 584.4 Thousand | 584.37 Thousand | 4.43 Million | 4.43 Million | 594.77 Thousand | 840.55 Thousand |
Other Current Assets | 348.24 Thousand | 348.23 Thousand | 949.15 Thousand | 1.55 Million | 948.62 Thousand | 1.00 |
Total Non-Current Assets | 15.64 Million | 15.64 Million | 112.83 Million | 112.83 Million | 15.12 Million | 16.57 Million |
Net PPE | 12.37 Million | 12.37 Million | 95.28 Million | 95.28 Million | 12.77 Million | 14.2 Million |
Good Will And Intangible Assets | 2.45 Million | 2.45 Million | 15.75 Million | 15.75 Million | 2.11 Million | 2.14 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 2.45 Million | 2.45 Million | 15.75 Million | 15.75 Million | 2.11 Million | 2.14 Million |
Long-Term Investments | - | - | - | 1.79 Million | - | - |
Tax Assets | - | - | - | -1.79 Million | - | - |
Other Non Current Assets | 812.29 Thousand | 812.25 Thousand | 1.79 Million | 1.79 Million | 241.06 Thousand | 218.04 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 14.11 Million | 14.11 Million | 114.29 Million | 114.29 Million | 15.32 Million | 14.65 Million |
Total Current Liabilities | 7.29 Million | 7.29 Million | 58 Million | 58 Million | 7.77 Million | 3.63 Million |
Account Payables | 1.16 Million | 1.16 Million | 4.21 Million | 4.21 Million | 564.69 Thousand | 779.95 Thousand |
Tax Payables | - | - | 328.24 Thousand | 328.24 Thousand | - | 28.98 Thousand |
Short Term Debt | 2.68 Million | 2.68 Million | 45.05 Thousand | 45.05 Thousand | 4.21 Million | 839.42 Thousand |
Deferred Revenue | 1.00 | 1.00 | 22.37 Million | 22.37 Million | - | -839.42 Thousand |
Other Current Liabilities | 3.45 Million | 3.45 Million | 31.37 Million | 31.37 Million | 2.99 Million | 2.85 Million |
Total Non Current Liabilities | 6.81 Million | 6.81 Million | 56.28 Million | 56.28 Million | 7.54 Million | 11.02 Million |
Long-Term Debt | 6.53 Million | 6.53 Million | 53.82 Million | 53.82 Million | 7.21 Million | 11.02 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 280.85 Thousand | 280.83 Thousand | 2.46 Million | 2.46 Million | 329.92 Thousand | -1.00 |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 8.87 Million | 8.87 Million | 57.15 Million | 57.15 Million | 7.66 Million | 6.59 Million |
Stock Holders Equity | 8.87 Million | 8.87 Million | 57.15 Million | 57.15 Million | 7.66 Million | 6.59 Million |
Common Stock | 324.93 Thousand | 324.91 Thousand | 2.07 Million | 2.07 Million | 277.56 Thousand | 207.97 Thousand |
Retained Earnings | 8.68 Million | 8.68 Million | 55.97 Million | 55.97 Million | 7.5 Million | 6.56 Million |
Accumulated other comprehensive income | -142.62 Thousand | -142.62 Thousand | -119.76 Thousand | -892.73 Thousand | -119.69 Thousand | -173.21 Thousand |
Common Stock Equity | 8.87 Million | 8.87 Million | 57.15 Million | 57.15 Million | 7.66 Million | 6.59 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | 1.79 Million | - | - |
Total Debt | 9.22 Million | 9.22 Million | 53.86 Million | 53.86 Million | 11.42 Million | 11.02 Million |
Net Debt | 3.92 Million | 3.92 Million | 23.22 Million | 23.22 Million | 6.2 Million | 7.46 Million |
3028
ALXEF
PLAZACABLE
095610
PARXF
RBY