DKK 55.8
(-0.36%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 3.26 Billion | 3.57 Billion | 3.57 Billion | 3.4 Billion | 4.52 Billion | 4.12 Billion |
Total Current Assets | 1 Billion | 1.31 Billion | 1.36 Billion | 1.2 Billion | 2.26 Billion | 1.88 Billion |
Cash And Short Term Investments | 223.45 Million | 5.2 Million | 55.42 Million | 77.91 Million | 1.01 Billion | 773.27 Million |
Cash and Cash Equivalents | 223.45 Million | 5.2 Million | 55.42 Million | 77.91 Million | 1.01 Billion | 773.27 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 414.31 Million | 963.07 Million | 979.6 Million | 768.8 Million | 840.75 Million | 677.89 Million |
Inventory | 281.06 Million | 343.03 Million | 315.92 Million | 359.66 Million | 402.92 Million | 434.04 Million |
Other Current Assets | 87.7 Million | -1000.00 | 14.2 Million | -1000.00 | 9.24 Million | -1000.00 |
Total Non-Current Assets | 2.25 Billion | 2.26 Billion | 2.21 Billion | 2.2 Billion | 2.26 Billion | 2.23 Billion |
Net PPE | 159.36 Million | 173.97 Million | 108.43 Million | 113.66 Million | 140.01 Million | 56.31 Million |
Good Will And Intangible Assets | 2.05 Billion | 2.05 Billion | 2.07 Billion | 2.08 Billion | 2.08 Billion | 2.14 Billion |
Good Will | 2.01 Billion | 2.01 Billion | 2.03 Billion | 2.03 Billion | 2.02 Billion | 2.11 Billion |
Intangible Assets | 33.28 Million | 37.55 Million | 39.74 Million | 46.47 Million | 53.3 Million | 33.29 Million |
Long-Term Investments | 15.29 Million | 4.15 Million | 4.75 Million | 2.19 Billion | 2.22 Billion | 4.79 Million |
Tax Assets | 32.6 Million | 29.25 Million | 28.15 Million | 4.63 Million | 43.37 Million | 32.3 Million |
Other Non Current Assets | 1000.00 | -1000.00 | - | -2.19 Billion | -2.22 Billion | - |
Other Assets | - | 1000.00 | - | - | - | - |
Total Liabilities | 1.16 Billion | 1.69 Billion | 1.69 Billion | 1.55 Billion | 2.75 Billion | 2.34 Billion |
Total Current Liabilities | 550.64 Million | 893.29 Million | 900.05 Million | 784.07 Million | 1.93 Billion | 1.51 Billion |
Account Payables | 292.28 Million | 537.36 Million | 554.33 Million | 402.99 Million | 674.66 Million | 486.24 Million |
Tax Payables | 51 Million | 118.24 Million | 44.99 Million | 35.9 Million | 36.18 Million | 46.1 Million |
Short Term Debt | 21.94 Million | 24.91 Million | 23.07 Million | 21.01 Million | 1.03 Billion | 746.13 Million |
Deferred Revenue | 93.83 Million | 120.35 Million | 174.52 Million | 183.53 Million | 82.16 Million | 71.1 Million |
Other Current Liabilities | 142.57 Million | 210.66 Million | 148.12 Million | 176.53 Million | 145.44 Million | 207.45 Million |
Total Non Current Liabilities | 616.03 Million | 797.9 Million | 792.66 Million | 766.46 Million | 817.2 Million | 836.34 Million |
Long-Term Debt | 557.61 Million | 748.15 Million | 745.3 Million | 753.97 Million | 783.34 Million | 812.13 Million |
Deferred Revenue Non Current | - | - | - | - | 8.02 Million | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 28.22 Million | 7.01 Million | 8.68 Million | 9.52 Million | 6.09 Million | 5.47 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 2.09 Billion | 1.88 Billion | 1.88 Billion | 1.85 Billion | 1.77 Billion | 1.77 Billion |
Stock Holders Equity | 2.09 Billion | 1.88 Billion | 1.88 Billion | 1.85 Billion | 1.77 Billion | 1.77 Billion |
Common Stock | 108.55 Million | 91.05 Million | 100 Million | 100 Million | 14.68 Million | 14.68 Million |
Retained Earnings | 1.99 Billion | 1.8 Billion | 1.78 Billion | 1.75 Billion | 1.76 Billion | 1.76 Billion |
Accumulated other comprehensive income | -8.4 Million | -10.06 Million | 1.65 Million | 3.76 Million | 531.99 Thousand | 303.96 Million |
Common Stock Equity | 2.09 Billion | 1.88 Billion | 1.88 Billion | 1.85 Billion | 1.77 Billion | 1.77 Billion |
Capital Lease Obligation | 72.74 Million | 89.56 Million | 96.32 Million | 103.37 Million | 120.89 Million | 27.53 Million |
Total Investments | 15.29 Million | 4.15 Million | 4.75 Million | 2.19 Billion | 2.22 Billion | 4.79 Million |
Total Debt | 579.55 Million | 773.06 Million | 768.38 Million | 774.98 Million | 1.81 Billion | 1.55 Billion |
Net Debt | 356.09 Million | 767.86 Million | 712.96 Million | 697.07 Million | 803.68 Million | 784.99 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 3.46 Billion | - | 3.26 Billion | 3.26 Billion | - | 3.37 Billion |
Total Current Assets | 1.22 Billion | 223.45 Million | 1 Billion | 1 Billion | - | 1.14 Billion |
Cash And Short Term Investments | 337.2 Million | 223.45 Million | 223.45 Million | 223.45 Million | - | 94.95 Million |
Cash and Cash Equivalents | 337.2 Million | - | 223.45 Million | 223.45 Million | - | 94.95 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 603.47 Million | - | 414.31 Million | 493.61 Million | - | 702.34 Million |
Inventory | 273.57 Million | - | 281.06 Million | 281.06 Million | - | 343.82 Million |
Other Current Assets | 10.88 Million | - | 87.7 Million | 8.4 Million | - | -1000.00 |
Total Non-Current Assets | 2.23 Billion | -223.45 Million | 2.25 Billion | 2.25 Billion | - | 2.23 Billion |
Net PPE | 149.47 Million | - | 159.36 Million | 159.36 Million | - | 162.88 Million |
Good Will And Intangible Assets | 2.03 Billion | - | 2.05 Billion | 2.01 Billion | - | 2.03 Billion |
Good Will | 2.01 Billion | - | 2.01 Billion | 2.01 Billion | - | 2 Billion |
Intangible Assets | 26.83 Million | - | 33.28 Million | - | - | 36.95 Million |
Long-Term Investments | 15.29 Million | - | 15.29 Million | 15.29 Million | - | 3.77 Million |
Tax Assets | 32.6 Million | - | 32.6 Million | 32.6 Million | - | 30.81 Million |
Other Non Current Assets | 1.00 | -223.45 Million | 1000.00 | 33.28 Million | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.36 Billion | -2.09 Billion | 1.16 Billion | 1.16 Billion | - | 1.31 Billion |
Total Current Liabilities | 754.42 Million | - | 550.64 Million | 550.64 Million | - | 684.79 Million |
Account Payables | 403.29 Million | - | 292.28 Million | 292.28 Million | - | 399.19 Million |
Tax Payables | 21.41 Million | - | 51 Million | 19.42 Million | - | 44.42 Million |
Short Term Debt | 17.36 Million | - | 21.94 Million | 21.94 Million | - | 22.88 Million |
Deferred Revenue | 200.44 Million | - | 93.83 Million | 93.83 Million | - | 180.02 Million |
Other Current Liabilities | 133.31 Million | - | 142.57 Million | 142.57 Million | - | 82.69 Million |
Total Non Current Liabilities | 613.15 Million | -2.09 Billion | 616.03 Million | 616.03 Million | - | 628.55 Million |
Long-Term Debt | 505.76 Million | - | 557.61 Million | 505.87 Million | - | 561.12 Million |
Deferred Revenue Non Current | 50.39 Million | - | - | 51.74 Million | - | 30.5 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 27.42 Million | -2.09 Billion | 28.22 Million | 28.22 Million | - | 1000.00 |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 2.09 Billion | 2.09 Billion | 2.09 Billion | 2.09 Billion | - | 2.06 Billion |
Stock Holders Equity | 2.09 Billion | 2.09 Billion | 2.09 Billion | 2.09 Billion | - | 2.06 Billion |
Common Stock | 108.55 Million | - | 108.55 Million | 108.55 Million | - | 108.55 Million |
Retained Earnings | 2 Billion | - | 1.99 Billion | 1.99 Billion | - | 1.98 Billion |
Accumulated other comprehensive income | -16.77 Million | 2.09 Billion | -8.4 Million | -8.4 Million | - | -28.53 Million |
Common Stock Equity | 2.09 Billion | 2.09 Billion | 2.09 Billion | 2.09 Billion | - | 2.06 Billion |
Capital Lease Obligation | 50.39 Million | - | 72.74 Million | 51.74 Million | - | 77.08 Million |
Total Investments | 15.29 Million | - | 15.29 Million | 15.29 Million | - | 3.77 Million |
Total Debt | 573.53 Million | - | 579.55 Million | 579.55 Million | - | 584.01 Million |
Net Debt | 236.33 Million | - | 356.09 Million | 356.09 Million | - | 489.05 Million |
5028
PROC
7699
YMATF
CAF
603273