DKK 8.68
(-0.69%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 99.91 Million | 53.26 Million | 17.48 Million | 15.24 Million | 6.67 Million | 6.66 Million |
Total Current Assets | 87.45 Million | 50.26 Million | 17.13 Million | 14.93 Million | 6.6 Million | 6.63 Million |
Cash And Short Term Investments | 48.03 Million | 19.91 Million | 4.84 Million | 8.75 Million | 1.27 Million | 2.98 Million |
Cash and Cash Equivalents | 48.03 Million | 19.91 Million | 4.84 Million | 8.75 Million | 1.27 Million | 2.98 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 22.09 Million | 16.63 Million | 11.04 Million | 3.96 Million | 4.38 Million | 2.93 Million |
Inventory | 16.11 Million | 12.8 Million | 1.61 Million | 2.11 Million | 953.15 Thousand | 1.21 Million |
Other Current Assets | 1.19 Million | 17.53 Million | 98.45 Thousand | 94.51 Thousand | 131.91 Thousand | 2.43 Million |
Total Non-Current Assets | 12.46 Million | 2.99 Million | 354.81 Thousand | 311.23 Thousand | 68.03 Thousand | 36.06 Thousand |
Net PPE | 9.81 Million | 74.33 Thousand | 57.74 Thousand | 87.97 Thousand | 68.03 Thousand | 36.06 Thousand |
Good Will And Intangible Assets | 1.66 Million | 1.8 Million | 193.76 Thousand | 119.96 Thousand | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | 1.66 Million | 1.8 Million | 193.76 Thousand | 119.96 Thousand | - | - |
Long-Term Investments | - | - | - | 40.8 Thousand | - | - |
Tax Assets | - | - | - | -40.8 Thousand | - | - |
Other Non Current Assets | 983.99 Thousand | 1.12 Million | 103.3 Thousand | 103.3 Thousand | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 26.76 Million | 22.58 Million | 4.01 Million | 3.41 Million | 2.16 Million | 4.69 Million |
Total Current Liabilities | 18.18 Million | 19.5 Million | 3.73 Million | 2.89 Million | 2.06 Million | 4.57 Million |
Account Payables | 4.72 Million | 5.54 Million | 1.58 Million | 1.48 Million | 188.17 Thousand | 1.33 Million |
Tax Payables | - | 6624.00 | 3274.00 | - | - | - |
Short Term Debt | 1.82 Million | 313.4 Thousand | 99.09 Thousand | 46.22 Thousand | 196.74 Thousand | 644.38 Thousand |
Deferred Revenue | 9.16 Million | 3.9 Million | 1.24 Million | 249.9 Thousand | 249.9 Thousand | - |
Other Current Liabilities | 2.47 Million | 9.73 Million | 813.46 Thousand | 1.11 Million | 1.43 Million | 2.59 Million |
Total Non Current Liabilities | 8.57 Million | 3.08 Million | 276.91 Thousand | 521.38 Thousand | 95.93 Thousand | 123.98 Thousand |
Long-Term Debt | 6.97 Million | - | - | - | -545.25 Thousand | - |
Deferred Revenue Non Current | 92.97 Thousand | 2.42 Million | - | 249.9 Thousand | 499.8 Thousand | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 873.11 Thousand | 533.73 Thousand | 276.91 Thousand | 271.48 Thousand | 95.93 Thousand | 123.98 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 73.14 Million | 30.67 Million | 13.47 Million | 11.82 Million | 4.51 Million | 1.97 Million |
Stock Holders Equity | 73.24 Million | 30.71 Million | 13.47 Million | 11.82 Million | 4.51 Million | 1.97 Million |
Common Stock | 935.47 Thousand | 777.89 Thousand | 741.94 Thousand | 741.94 Thousand | 555.55 Thousand | 80 Thousand |
Retained Earnings | 68.65 Million | 25.4 Million | 12.72 Million | 11.08 Million | 3.95 Million | 1.89 Million |
Accumulated other comprehensive income | 3.65 Million | 4.54 Million | 2.51 Million | - | - | - |
Common Stock Equity | 73.24 Million | 30.71 Million | 13.47 Million | 11.82 Million | 4.51 Million | 1.97 Million |
Capital Lease Obligation | 8.49 Million | - | - | - | - | - |
Total Investments | - | - | 40.8 Thousand | 40.8 Thousand | - | - |
Total Debt | 8.8 Million | 313.4 Thousand | 99.09 Thousand | 46.22 Thousand | 196.74 Thousand | 644.38 Thousand |
Net Debt | -39.23 Million | -19.6 Million | -4.74 Million | -8.71 Million | -1.08 Million | -2.33 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 90.4 Million | 90.4 Million | 99.91 Million | 99.91 Million | 99.91 Million | 57.36 Million |
Total Current Assets | 77.3 Million | 77.3 Million | 87.45 Million | 87.45 Million | 87.45 Million | 44.07 Million |
Cash And Short Term Investments | 38.64 Million | 38.64 Million | 48.03 Million | 48.03 Million | 48.03 Million | 20.34 Million |
Cash and Cash Equivalents | 38.64 Million | 38.64 Million | 48.03 Million | 48.03 Million | 48.03 Million | 20.34 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 16.3 Million | 16.3 Million | 22.09 Million | 22.09 Million | 19.84 Million | 8.3 Million |
Inventory | 20.44 Million | 20.44 Million | 16.11 Million | 16.11 Million | 16.11 Million | 13.62 Million |
Other Current Assets | 251.01 Thousand | 251.01 Thousand | 1.19 Million | 1.19 Million | 3.44 Million | 1.8 Million |
Total Non-Current Assets | 13.1 Million | 13.1 Million | 12.46 Million | 12.46 Million | 12.46 Million | 13.28 Million |
Net PPE | 8.94 Million | 8.94 Million | 9.81 Million | 9.81 Million | 9.81 Million | 10.45 Million |
Good Will And Intangible Assets | 3.16 Million | 3.16 Million | 1.66 Million | 1.66 Million | 1.66 Million | 1.84 Million |
Good Will | 1.64 Million | 1.64 Million | - | - | - | - |
Intangible Assets | 1.51 Million | 1.51 Million | 1.66 Million | 1.66 Million | 1.66 Million | 1.84 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 989.86 Thousand | 989.86 Thousand | 983.99 Thousand | 983.99 Thousand | 984 Thousand | 984 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 23.16 Million | 23.16 Million | 26.76 Million | 26.76 Million | 26.76 Million | 27.79 Million |
Total Current Liabilities | 14.1 Million | 14.1 Million | 18.18 Million | 18.18 Million | 18.18 Million | 14.6 Million |
Account Payables | 2.7 Million | 2.7 Million | 4.72 Million | 4.72 Million | 4.72 Million | 3.74 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 379.69 Thousand | 379.69 Thousand | 1.82 Million | 1.82 Million | 301.91 Thousand | 1.9 Million |
Deferred Revenue | 2.28 Million | 1.73 Million | 9.16 Million | 9.16 Million | - | 793.68 Thousand |
Other Current Liabilities | 8.74 Million | 11.02 Million | 2.47 Million | 2.47 Million | 13.16 Million | 8.16 Million |
Total Non Current Liabilities | 9.05 Million | 9.05 Million | 8.57 Million | 8.57 Million | 8.57 Million | 13.19 Million |
Long-Term Debt | - | - | 6.97 Million | 6.97 Million | 6.97 Million | 7.6 Million |
Deferred Revenue Non Current | - | - | 92.97 Thousand | 92.97 Thousand | - | 4.93 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 8.26 Million | 9.05 Million | 873.11 Thousand | 873.11 Thousand | 1.6 Million | 533.73 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 67.24 Million | 67.24 Million | 73.14 Million | 73.14 Million | 73.14 Million | 29.57 Million |
Stock Holders Equity | 67.35 Million | 67.35 Million | 73.24 Million | 73.24 Million | 73.24 Million | 29.62 Million |
Common Stock | 950.49 Thousand | 950.49 Thousand | 935.47 Thousand | 935.47 Thousand | 935.47 Thousand | 779.89 Thousand |
Retained Earnings | 62.5 Million | 62.5 Million | 68.65 Million | 68.65 Million | 68.65 Million | 23.89 Million |
Accumulated other comprehensive income | 3.9 Million | 3.9 Million | 3.65 Million | 3.65 Million | 3.65 Million | 4.94 Million |
Common Stock Equity | 67.35 Million | 67.35 Million | 73.24 Million | 73.24 Million | 73.24 Million | 29.62 Million |
Capital Lease Obligation | 7.76 Million | 7.76 Million | 8.49 Million | 8.49 Million | 8.49 Million | 9.05 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 379.69 Thousand | 379.69 Thousand | 8.8 Million | 8.8 Million | 7.27 Million | 9.5 Million |
Net Debt | -38.26 Million | -38.26 Million | -39.23 Million | -39.23 Million | -40.75 Million | -10.84 Million |
2220
000601
CCP
ALX
GIAB
0780