DKK 27.1
(-1.45%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 205.06 Million | 285.58 Million | 266.1 Million | 147.23 Million | 98.46 Million | 42.84 Million |
Total Current Assets | 52.38 Million | 67.98 Million | 144.61 Million | 42.93 Million | 36.4 Million | 6.59 Million |
Cash And Short Term Investments | 36.22 Million | 43.61 Million | 130.13 Million | 32.44 Million | 28.29 Million | 1.56 Million |
Cash and Cash Equivalents | 36.22 Million | 43.61 Million | 130.13 Million | 32.44 Million | 28.29 Million | 1.56 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 9.8 Million | 21.02 Million | 13.24 Million | 9.74 Million | 7.71 Million | 3.58 Million |
Inventory | 3.49 Million | 3.34 Million | 1.23 Million | 609 Thousand | 209 Thousand | -3.58 Million |
Other Current Assets | 2.86 Million | 21.02 Million | 8.1 Million | 137 Thousand | 186 Thousand | 5.03 Million |
Total Non-Current Assets | 152.67 Million | 217.6 Million | 121.49 Million | 104.29 Million | 62.06 Million | 36.24 Million |
Net PPE | 150.55 Million | 209.37 Million | 119.3 Million | 100.88 Million | 59.99 Million | 35.68 Million |
Good Will And Intangible Assets | 1.79 Million | 7.81 Million | 1.82 Million | 2.29 Million | 598 Thousand | 270 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 1.79 Million | 7.81 Million | 1.82 Million | 2.29 Million | 598 Thousand | 270 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 325 Thousand | 423 Thousand | 360 Thousand | 1.11 Million | 1.47 Million | 286 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 194.83 Million | 219.88 Million | 122.02 Million | 95.94 Million | 68.39 Million | 45.45 Million |
Total Current Liabilities | 72.69 Million | 88.6 Million | 50.38 Million | 38.92 Million | 34.45 Million | 16.33 Million |
Account Payables | 6.87 Million | 6.13 Million | 3.09 Million | 8.58 Million | 3.4 Million | 5.43 Million |
Tax Payables | - | - | - | - | 8000.00 | - |
Short Term Debt | 49.42 Million | 70.12 Million | 38.39 Million | 20.16 Million | 26.28 Million | 8.39 Million |
Deferred Revenue | - | - | - | - | 4.78 Million | - |
Other Current Liabilities | 16.39 Million | 12.34 Million | 8.89 Million | 10.17 Million | -16 Thousand | 2.5 Million |
Total Non Current Liabilities | 122.13 Million | 131.28 Million | 71.63 Million | 57.01 Million | 33.94 Million | 29.11 Million |
Long-Term Debt | 42.08 Million | 131.28 Million | 71.63 Million | 55.86 Million | 33.94 Million | 29.11 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 80.05 Million | - | - | 1.15 Million | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.22 Million | 65.7 Million | 144.08 Million | 51.29 Million | 30.06 Million | -2.6 Million |
Stock Holders Equity | 16.06 Million | 65.84 Million | 145.16 Million | 50.93 Million | 30.06 Million | -2.6 Million |
Common Stock | 2.13 Million | 1.78 Million | 1.76 Million | 1.17 Million | 955 Thousand | 667 Thousand |
Retained Earnings | 16.63 Million | 66.27 Million | 143.09 Million | 48.86 Million | 29.11 Million | -3.27 Million |
Accumulated other comprehensive income | -2.7 Million | -2.21 Million | 300 Thousand | 898 Thousand | - | - |
Common Stock Equity | 16.06 Million | 65.84 Million | 145.16 Million | 50.93 Million | 30.06 Million | -2.6 Million |
Capital Lease Obligation | 80.05 Million | 118.97 Million | 85.43 Million | 76.02 Million | 60.22 Million | 37.51 Million |
Total Investments | - | - | - | 1.11 Million | 435 Thousand | 286 Thousand |
Total Debt | 171.56 Million | 201.4 Million | 110.03 Million | 76.02 Million | 60.22 Million | 37.51 Million |
Net Debt | 135.33 Million | 157.79 Million | -20.09 Million | 43.58 Million | 31.93 Million | 35.95 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 164.48 Million | - | 205.06 Million | 205.06 Million | 205.06 Million | 236.8 Million |
Total Current Assets | 26.62 Million | 36.22 Million | 52.38 Million | 52.38 Million | 52.38 Million | 31.84 Million |
Cash And Short Term Investments | 11.98 Million | 36.22 Million | 36.22 Million | 36.22 Million | 36.22 Million | 12.2 Million |
Cash and Cash Equivalents | 11.98 Million | - | 36.22 Million | 36.22 Million | 36.22 Million | 12.2 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 7.19 Million | - | 9.8 Million | 9.35 Million | 9.35 Million | 9.36 Million |
Inventory | 4.06 Million | - | 3.49 Million | 3.49 Million | 3.49 Million | 3.27 Million |
Other Current Assets | 158 Thousand | - | 2.86 Million | 3.3 Million | 3.3 Million | 6.99 Million |
Total Non-Current Assets | 137.86 Million | -36.22 Million | 152.67 Million | 152.67 Million | 152.67 Million | 204.95 Million |
Net PPE | 136.08 Million | - | 150.55 Million | 150.55 Million | 150.55 Million | 197.46 Million |
Good Will And Intangible Assets | 1.3 Million | - | 1.79 Million | 1.79 Million | 1.79 Million | 7.04 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 1.3 Million | - | 1.79 Million | 1.79 Million | 1.79 Million | 7.04 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 472 Thousand | -36.22 Million | 325 Thousand | 325 Thousand | 325 Thousand | 450 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 178.58 Million | -10.22 Million | 194.83 Million | 194.83 Million | 194.83 Million | 199.26 Million |
Total Current Liabilities | 78.97 Million | - | 72.69 Million | 72.69 Million | 72.69 Million | 82 Million |
Account Payables | 14.22 Million | - | 6.87 Million | 6.92 Million | 6.92 Million | 10.18 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 61.32 Million | - | 49.42 Million | 15.6 Million | 15.6 Million | 62.93 Million |
Deferred Revenue | 51 Thousand | - | - | - | - | - |
Other Current Liabilities | 3.37 Million | - | 16.39 Million | 50.16 Million | 50.16 Million | 8.88 Million |
Total Non Current Liabilities | 99.6 Million | -10.22 Million | 122.13 Million | 122.13 Million | 122.13 Million | 117.25 Million |
Long-Term Debt | 99.6 Million | - | 42.08 Million | 122.13 Million | 122.13 Million | 117.25 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | -10.22 Million | 80.05 Million | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -14.1 Million | 10.22 Million | 10.22 Million | 10.22 Million | 10.22 Million | 37.54 Million |
Stock Holders Equity | -6.58 Million | 10.22 Million | 16.06 Million | 16.06 Million | 16.06 Million | 39.53 Million |
Common Stock | 2.14 Million | - | 2.13 Million | 2.13 Million | 2.13 Million | 1.78 Million |
Retained Earnings | -6.02 Million | - | 16.63 Million | 16.63 Million | 16.63 Million | 40.54 Million |
Accumulated other comprehensive income | -2.7 Million | 16.06 Million | -2.7 Million | -2.7 Million | -2.7 Million | -2.79 Million |
Common Stock Equity | -6.58 Million | 10.22 Million | 16.06 Million | 16.06 Million | 16.06 Million | 39.53 Million |
Capital Lease Obligation | 112.67 Million | - | 80.05 Million | 113.87 Million | 113.87 Million | 106.03 Million |
Total Investments | - | - | - | - | - | 450 Thousand |
Total Debt | 160.93 Million | - | 171.56 Million | 137.74 Million | 137.74 Million | 180.18 Million |
Net Debt | 148.94 Million | - | 135.33 Million | 101.51 Million | 101.51 Million | 167.98 Million |
9943
TRPL4
200045
0HI1
POW
PARP