DKK 2.64
(1.85%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 2.36 Billion | 1.54 Billion | 1.29 Billion | 232.89 Million | 40.9 Million | 14.49 Million |
Total Current Assets | 781.6 Million | 491.2 Million | 374.53 Million | 175.06 Million | 33.28 Million | 8.8 Million |
Cash And Short Term Investments | 499.87 Million | 277.94 Million | 266.92 Million | 155.95 Million | 9.41 Million | 599 Thousand |
Cash and Cash Equivalents | 152.97 Million | 95.34 Million | 266.92 Million | 155.95 Million | 9.41 Million | 599 Thousand |
Short Term Investments | 346.9 Million | 182.6 Million | 1000.00 | - | - | - |
Net Receivables | 71.7 Million | 43.26 Million | 34.18 Million | 11.5 Million | 15.86 Million | 3.46 Million |
Inventory | 205.79 Million | 170 Million | 73.42 Million | 7.61 Million | 8.01 Million | 4.74 Million |
Other Current Assets | 4.22 Million | 1000.00 | 1000.00 | 7.44 Million | 3.25 Million | 3.46 Million |
Total Non-Current Assets | 1.58 Billion | 1.05 Billion | 920.46 Million | 57.83 Million | 7.62 Million | 5.69 Million |
Net PPE | 392.96 Million | 306.28 Million | 157.98 Million | 35.17 Million | 564 Thousand | 179 Thousand |
Good Will And Intangible Assets | 276.71 Million | 189.14 Million | 70.46 Million | 16.45 Million | 7.01 Million | 5.47 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 276.71 Million | 189.14 Million | 70.46 Million | 16.45 Million | 7.01 Million | 5.47 Million |
Long-Term Investments | 929.26 Million | 379.84 Million | 691.49 Million | - | - | - |
Tax Assets | -15.18 Million | - | -691.49 Million | - | - | - |
Other Non Current Assets | 652 Thousand | 183.5 Million | 692.01 Million | 6.2 Million | 46 Thousand | 45 Thousand |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 1.48 Billion | 687.92 Million | 123.16 Million | 236.97 Million | 20.37 Million | 14.35 Million |
Total Current Liabilities | 1.1 Billion | 683.36 Million | 119.22 Million | 53.03 Million | 16.43 Million | 11.44 Million |
Account Payables | 47.4 Million | 65.12 Million | 42.85 Million | 25.35 Million | 5.64 Million | 1.12 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 839.12 Million | 503.44 Million | 3.46 Million | 6.31 Million | 748 Thousand | -6.72 Million |
Deferred Revenue | 102.31 Million | 41.42 Million | 59.19 Million | 7.88 Million | 5.64 Million | 6.72 Million |
Other Current Liabilities | 112.62 Million | 73.37 Million | 13.72 Million | 13.47 Million | 4.4 Million | 10.31 Million |
Total Non Current Liabilities | 382.72 Million | 4.56 Million | 3.93 Million | 183.94 Million | 3.94 Million | 2.91 Million |
Long-Term Debt | 375.41 Million | 4.56 Million | 3.93 Million | 182.59 Million | 3.44 Million | 2.91 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 7.3 Million | 1000.00 | 1000.00 | 1.35 Million | 493 Thousand | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 881.82 Million | 862.05 Million | 1.17 Billion | -4.07 Million | 20.53 Million | 137 Thousand |
Stock Holders Equity | 881.82 Million | 862.05 Million | 1.17 Billion | -4.07 Million | 20.53 Million | 137 Thousand |
Common Stock | 187.73 Million | 83.16 Million | 81.98 Million | 36.8 Million | 22.2 Million | 9.29 Million |
Retained Earnings | -1.55 Billion | -1.06 Billion | -691.95 Million | -92.35 Million | -24.78 Million | -12.79 Million |
Accumulated other comprehensive income | 176.66 Million | 105.45 Million | 41.01 Million | 12.14 Million | 5 Million | 3.64 Million |
Common Stock Equity | 881.82 Million | 862.05 Million | 1.17 Billion | -4.07 Million | 20.53 Million | 137 Thousand |
Capital Lease Obligation | 7.31 Million | 8 Million | 7.39 Million | 14.53 Million | 372 Thousand | - |
Total Investments | 1.27 Billion | 562.44 Million | 691.49 Million | - | - | - |
Total Debt | 1.22 Billion | 508 Million | 7.39 Million | 188.9 Million | 4.19 Million | 2.91 Million |
Net Debt | 1.06 Billion | 412.66 Million | -259.52 Million | 32.95 Million | -5.21 Million | 2.31 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 2.36 Billion | 2.36 Billion | 2.36 Billion | 1.76 Billion | 1.76 Billion | 1.54 Billion |
Total Current Assets | 781.6 Million | 781.6 Million | 781.6 Million | 685.83 Million | 685.83 Million | 491.2 Million |
Cash And Short Term Investments | 499.87 Million | 499.87 Million | 499.87 Million | 429.12 Million | 429.12 Million | 277.94 Million |
Cash and Cash Equivalents | 152.97 Million | 152.97 Million | 152.97 Million | 136.49 Million | 136.49 Million | 95.34 Million |
Short Term Investments | 346.9 Million | 346.9 Million | 346.9 Million | 292.63 Million | 292.63 Million | 182.6 Million |
Net Receivables | 71.7 Million | 75.92 Million | 51.87 Million | 65.25 Million | 28.2 Million | 43.26 Million |
Inventory | 205.79 Million | 205.79 Million | 205.79 Million | 191.45 Million | 191.45 Million | 170 Million |
Other Current Assets | 4.22 Million | -2000.00 | 24.05 Million | 1000.00 | 37.05 Million | 1000.00 |
Total Non-Current Assets | 1.58 Billion | 1.58 Billion | 1.58 Billion | 1.07 Billion | 1.07 Billion | 1.05 Billion |
Net PPE | 392.96 Million | 377.78 Million | 392.96 Million | 381.33 Million | 381.33 Million | 306.28 Million |
Good Will And Intangible Assets | 276.71 Million | 276.71 Million | 141 Million | 242.99 Million | 242.99 Million | 189.14 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 276.71 Million | 276.71 Million | 141 Million | 242.99 Million | 242.99 Million | 189.14 Million |
Long-Term Investments | 929.26 Million | 582.36 Million | 929.26 Million | 155.47 Million | 448.1 Million | 379.84 Million |
Tax Assets | -15.18 Million | 347.55 Million | - | - | - | - |
Other Non Current Assets | 652 Thousand | 1000.00 | 121.18 Million | 296.03 Million | 3.4 Million | 183.5 Million |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 1.48 Billion | 1.48 Billion | 1.48 Billion | 1.1 Billion | 1.1 Billion | 687.92 Million |
Total Current Liabilities | 1.1 Billion | 1.1 Billion | 1.1 Billion | 982.48 Million | 982.48 Million | 683.36 Million |
Account Payables | 47.4 Million | 47.4 Million | 47.4 Million | 69.3 Million | 69.3 Million | 65.12 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 839.12 Million | 839.12 Million | 834.26 Million | 680.75 Million | 676.26 Million | 503.44 Million |
Deferred Revenue | 102.31 Million | 102.31 Million | - | 136.43 Million | - | 41.42 Million |
Other Current Liabilities | 112.62 Million | 112.62 Million | 219.79 Million | 95.98 Million | 236.9 Million | 73.37 Million |
Total Non Current Liabilities | 382.72 Million | 382.73 Million | 382.72 Million | 119.9 Million | 119.9 Million | 4.56 Million |
Long-Term Debt | 375.41 Million | 382.72 Million | 382.72 Million | 119.9 Million | 119.9 Million | 4.56 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 7.3 Million | 1000.00 | - | 1000.00 | - | 1000.00 |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 881.82 Million | 881.82 Million | 881.82 Million | 659.28 Million | 659.28 Million | 862.05 Million |
Stock Holders Equity | 881.82 Million | 881.82 Million | 881.82 Million | 659.28 Million | 659.28 Million | 862.05 Million |
Common Stock | 187.73 Million | 187.73 Million | 187.73 Million | 83.43 Million | 83.43 Million | 83.16 Million |
Retained Earnings | -1.55 Billion | -1.55 Billion | -1.55 Billion | -1.33 Billion | -1.33 Billion | -1.06 Billion |
Accumulated other comprehensive income | 176.66 Million | 176.66 Million | 176.66 Million | 164.5 Million | 164.5 Million | 105.45 Million |
Common Stock Equity | 881.82 Million | 881.82 Million | 881.82 Million | 659.28 Million | 659.28 Million | 862.05 Million |
Capital Lease Obligation | 7.31 Million | 12.17 Million | 12.17 Million | 12.36 Million | 12.36 Million | 8 Million |
Total Investments | 1.27 Billion | 929.26 Million | 1.27 Billion | 448.1 Million | 740.73 Million | 562.44 Million |
Total Debt | 1.22 Billion | 1.22 Billion | 1.21 Billion | 800.65 Million | 796.16 Million | 508 Million |
Net Debt | 1.06 Billion | 1.06 Billion | 1.06 Billion | 664.16 Million | 659.67 Million | 412.66 Million |
300474
FND
600029
3926
CSN
SPRN