DKK 131.0
(0.77%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 8.66 Billion | 6.28 Billion | 6.05 Billion | 6.14 Billion | 6.58 Billion | 5.53 Billion |
Total Current Assets | 2.2 Billion | 1.07 Billion | 1.02 Billion | 984.2 Million | 1.23 Billion | 1.13 Billion |
Cash And Short Term Investments | 131 Million | 36.7 Million | 28.2 Million | 40.7 Million | 106.6 Million | 160.9 Million |
Cash and Cash Equivalents | 131 Million | 36.7 Million | 28.2 Million | 40.7 Million | 106.6 Million | 160.9 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 131 Million | 89.2 Million | 79.2 Million | 39.2 Million | 131.69 Million | 153.3 Million |
Inventory | 1.86 Billion | 911.8 Million | 890.1 Million | 866.7 Million | 962.6 Million | 785.5 Million |
Other Current Assets | 74 Million | 40.8 Million | 110.7 Million | 76.8 Million | 162.6 Million | 185.5 Million |
Total Non-Current Assets | 6.46 Billion | 5.2 Billion | 5.02 Billion | 5.15 Billion | 5.35 Billion | 4.4 Billion |
Net PPE | 1.73 Billion | 862 Million | 723.4 Million | 897.3 Million | 1.04 Billion | 194.9 Million |
Good Will And Intangible Assets | 4.67 Billion | 4.29 Billion | 4.24 Billion | 4.2 Billion | 4.25 Billion | 4.16 Billion |
Good Will | 4.09 Billion | 3.99 Billion | 3.99 Billion | 3.93 Billion | 3.93 Billion | 3.83 Billion |
Intangible Assets | 574 Million | 293.9 Million | 254.6 Million | 273.9 Million | 326.3 Million | 329.9 Million |
Long-Term Investments | 2 Million | 2.1 Million | 7.9 Million | 13 Million | 7.1 Million | 1.4 Million |
Tax Assets | 17 Million | - | - | - | - | - |
Other Non Current Assets | 47 Million | -5.15 Billion | -4.97 Billion | -5.11 Billion | -5.31 Billion | -4.36 Billion |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 5.2 Billion | 2.91 Billion | 2.9 Billion | 3.1 Billion | 3.82 Billion | 2.86 Billion |
Total Current Liabilities | 2.08 Billion | 1.29 Billion | 1.3 Billion | 2.32 Billion | 1.11 Billion | 979.3 Million |
Account Payables | 1.07 Billion | 634.1 Million | 662.9 Million | 692.4 Million | 586.7 Million | 638.3 Million |
Tax Payables | 56 Million | 41 Million | 32.4 Million | 38.6 Million | 30 Million | 35.4 Million |
Short Term Debt | 415 Million | 298.8 Million | 337.4 Million | 1.27 Billion | 185.6 Million | -156 Million |
Deferred Revenue | 221 Million | -298.8 Million | 253.9 Million | 282.6 Million | 296.6 Million | 156 Million |
Other Current Liabilities | 383 Million | 662.9 Million | 50.7 Million | 75.2 Million | 42.4 Million | 341 Million |
Total Non Current Liabilities | 3.11 Billion | 1.62 Billion | 1.59 Billion | 781.6 Million | 2.71 Billion | 1.88 Billion |
Long-Term Debt | 2.85 Billion | 1.38 Billion | 1.33 Billion | 495.5 Million | 2.42 Billion | 1.66 Billion |
Deferred Revenue Non Current | - | 958.7 Million | 1.06 Billion | - | 65.3 Million | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 33 Million | -917.7 Million | -996.1 Million | 86.9 Million | 17.1 Million | 15.2 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 3.46 Billion | 3.36 Billion | 3.15 Billion | 3.03 Billion | 2.76 Billion | 2.66 Billion |
Stock Holders Equity | 3.46 Billion | 3.36 Billion | 3.15 Billion | 3.03 Billion | 2.76 Billion | 2.66 Billion |
Common Stock | 96 Million | 95.7 Million | 95.7 Million | 95.7 Million | 95.7 Million | 95.7 Million |
Retained Earnings | 3.31 Billion | 3.23 Billion | 3.05 Billion | 2.87 Billion | 2.68 Billion | 2.49 Billion |
Accumulated other comprehensive income | -26 Million | 300 Thousand | 300 Thousand | -1 Million | -1.8 Million | -2.3 Million |
Common Stock Equity | 3.46 Billion | 3.36 Billion | 3.15 Billion | 3.03 Billion | 2.76 Billion | 2.66 Billion |
Capital Lease Obligation | 1.21 Billion | 651 Million | 523 Million | 669.6 Million | 784.5 Million | - |
Total Investments | 2 Million | 2.1 Million | 7.9 Million | 13 Million | 7.1 Million | 1.4 Million |
Total Debt | 3.27 Billion | 1.67 Billion | 1.67 Billion | 1.76 Billion | 2.6 Billion | 1.66 Billion |
Net Debt | 3.14 Billion | 1.64 Billion | 1.64 Billion | 1.72 Billion | 2.49 Billion | 1.5 Billion |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Total Assets | 8.94 Billion | 8.66 Billion | 8.66 Billion | 8.87 Billion | 8.62 Billion | 6.37 Billion |
Total Current Assets | 2.4 Billion | 2.2 Billion | 2.2 Billion | 2.48 Billion | 2.24 Billion | 1.19 Billion |
Cash And Short Term Investments | 154 Million | 131 Million | 131 Million | 421.3 Million | 261.5 Million | 66.5 Million |
Cash and Cash Equivalents | 154 Million | 131 Million | 131 Million | 421.3 Million | 261.5 Million | 66.5 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 141 Million | 131 Million | 131 Million | 175.7 Million | 148.7 Million | 82.1 Million |
Inventory | 2.03 Billion | 1.86 Billion | 1.86 Billion | 1.81 Billion | 1.75 Billion | 1 Billion |
Other Current Assets | 80 Million | 74 Million | 74 Million | 68.6 Million | 76.3 Million | 42 Million |
Total Non-Current Assets | 6.53 Billion | 6.46 Billion | 6.46 Billion | 6.39 Billion | 6.38 Billion | 5.18 Billion |
Net PPE | 1.81 Billion | 1.73 Billion | 1.73 Billion | 1.64 Billion | 1.63 Billion | 839.7 Million |
Good Will And Intangible Assets | 4.65 Billion | 4.67 Billion | 4.67 Billion | 4.68 Billion | 4.68 Billion | 4.29 Billion |
Good Will | 4.09 Billion | 4.09 Billion | 4.09 Billion | 4.1 Billion | 4.09 Billion | 3.99 Billion |
Intangible Assets | 556 Million | 574 Million | 574 Million | 586.2 Million | 592 Million | 293.2 Million |
Long-Term Investments | 2 Million | 2 Million | 2 Million | 1.9 Million | 1.6 Million | 1.3 Million |
Tax Assets | 16 Million | 17 Million | 17 Million | 8.6 Million | 8.6 Million | - |
Other Non Current Assets | 46 Million | 47 Million | 47 Million | 46.4 Million | 47.6 Million | -5.13 Billion |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 5.48 Billion | 5.2 Billion | 5.2 Billion | 5.35 Billion | 5.26 Billion | 3.04 Billion |
Total Current Liabilities | 2.17 Billion | 2.08 Billion | 2.08 Billion | 2.53 Billion | 2.25 Billion | 1.44 Billion |
Account Payables | 1.25 Billion | 1.07 Billion | 1.07 Billion | 1.3 Billion | 1.13 Billion | 846.8 Million |
Tax Payables | 1 Million | 56 Million | 56 Million | 400.1 Million | 50.2 Million | 41.6 Million |
Short Term Debt | 364 Million | 415 Million | 415 Million | 370.5 Million | 539.8 Million | 192.6 Million |
Deferred Revenue | 216 Million | 221 Million | 221 Million | 275.5 Million | 191.4 Million | -192.6 Million |
Other Current Liabilities | 338 Million | 383 Million | 383 Million | 576.5 Million | 388.4 Million | 597.5 Million |
Total Non Current Liabilities | 3.31 Billion | 3.11 Billion | 3.11 Billion | 2.81 Billion | 3 Billion | 1.59 Billion |
Long-Term Debt | 2.25 Billion | 2.85 Billion | 2.85 Billion | 2.54 Billion | 2.72 Billion | 1.35 Billion |
Deferred Revenue Non Current | 795 Million | - | - | - | - | 959.6 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 33 Million | 33 Million | 33 Million | 41 Million | 39.9 Million | -918.1 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 3.46 Billion | 3.46 Billion | 3.46 Billion | 3.52 Billion | 3.36 Billion | 3.33 Billion |
Stock Holders Equity | 3.46 Billion | 3.46 Billion | 3.46 Billion | 3.52 Billion | 3.36 Billion | 3.33 Billion |
Common Stock | 96 Million | 96 Million | 96 Million | 95.7 Million | 95.7 Million | 95.7 Million |
Retained Earnings | 3.36 Billion | 3.31 Billion | 3.31 Billion | 3.43 Billion | 3.26 Billion | 3.26 Billion |
Accumulated other comprehensive income | 11 Million | -26 Million | -26 Million | 40.3 Million | 21.9 Million | 300 Thousand |
Common Stock Equity | 3.46 Billion | 3.46 Billion | 3.46 Billion | 3.52 Billion | 3.36 Billion | 3.33 Billion |
Capital Lease Obligation | 795 Million | 1.21 Billion | 1.21 Billion | 1.15 Billion | 1.22 Billion | 631.2 Million |
Total Investments | 2 Million | 2 Million | 2 Million | 1.9 Million | 1.6 Million | 1.3 Million |
Total Debt | 3.41 Billion | 3.27 Billion | 3.27 Billion | 2.91 Billion | 3.26 Billion | 1.54 Billion |
Net Debt | 3.26 Billion | 3.14 Billion | 3.14 Billion | 2.49 Billion | 3 Billion | 1.48 Billion |
AFPW
TGS
IMAQ
FSTF
0JVQ
002128