DKK 5.9
(-1.67%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2019 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 28.83 Million | 36.19 Million | 43.89 Million | 51.36 Million | 4.09 Million | 2.25 Million |
Total Current Assets | 14.88 Million | 20.47 Million | 26.44 Million | 32.27 Million | 1.49 Million | 516.25 Thousand |
Cash And Short Term Investments | 11.06 Million | 15.5 Million | 7.27 Million | 30.24 Million | 803.71 Thousand | 151.19 Thousand |
Cash and Cash Equivalents | 11.06 Million | 15.5 Million | 7.27 Million | 30.24 Million | 803.71 Thousand | 151.19 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.46 Million | 4.96 Million | 19.16 Million | 2.03 Million | 947.62 Thousand | 365.05 Thousand |
Inventory | 23.01 Thousand | 1.00 | -1.00 | 1.00 | -947.62 Thousand | - |
Other Current Assets | 3.79 Million | -1.00 | 1.00 | 1.09 Million | 696.23 Thousand | - |
Total Non-Current Assets | 13.94 Million | 15.72 Million | 17.45 Million | 19.09 Million | 2.59 Million | 1.74 Million |
Net PPE | 16.6 Thousand | 13.86 Thousand | 20.36 Thousand | 23.87 Thousand | 606.8 Thousand | 15.78 Thousand |
Good Will And Intangible Assets | 13.93 Million | 15.71 Million | 17.43 Million | 19.07 Million | 21.63 Million | - |
Good Will | 630.5 Thousand | 738.59 Thousand | 846.67 Thousand | 954.76 Thousand | 1.06 Million | - |
Intangible Assets | 13.3 Million | 14.97 Million | 16.58 Million | 18.11 Million | 20.56 Million | - |
Long-Term Investments | - | - | - | - | -1.04 Million | - |
Tax Assets | - | - | - | - | 1.98 Million | - |
Other Non Current Assets | - | 1.00 | -17.45 Million | -19.09 Million | -20.58 Million | 1.72 Million |
Other Assets | - | - | - | - | -1.00 | - |
Total Liabilities | 10.03 Million | 7.72 Million | 5.02 Million | 2.85 Million | 858.28 Thousand | 417.7 Thousand |
Total Current Liabilities | 10.03 Million | 7.72 Million | 5.02 Million | 2.85 Million | 858.28 Thousand | 417.7 Thousand |
Account Payables | 8.5 Million | 6.53 Million | 3.99 Million | 1.77 Million | 1.63 Million | - |
Tax Payables | - | - | 55.43 Thousand | - | - | - |
Short Term Debt | - | - | - | 625.00 | 858.28 Thousand | - |
Deferred Revenue | - | - | - | - | -1.94 Million | - |
Other Current Liabilities | 1.52 Million | 1.19 Million | 1.02 Million | 1.07 Million | 314.66 Thousand | 417.7 Thousand |
Total Non Current Liabilities | - | -1.00 | -1.00 | - | - | - |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | -1.00 | -1.00 | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 18.8 Million | 28.46 Million | 38.87 Million | 48.51 Million | 3.23 Million | 1.8 Million |
Stock Holders Equity | 18.8 Million | 28.46 Million | 38.87 Million | 48.51 Million | 3.23 Million | 1.8 Million |
Common Stock | 1.01 Million | 1.01 Million | 1.01 Million | 1.01 Million | 600 Thousand | 1.8 Million |
Retained Earnings | 16.5 Million | 26.5 Million | 37 Million | 47.03 Million | 20.57 Million | - |
Accumulated other comprehensive income | 1.27 Million | 948.11 Thousand | 848.43 Thousand | 457.31 Thousand | 149.00 | - |
Common Stock Equity | 18.8 Million | 28.46 Million | 38.87 Million | 48.51 Million | 3.23 Million | 1.8 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | - | -1.04 Million | - |
Total Debt | - | - | - | 625.00 | 858.28 Thousand | - |
Net Debt | -11.06 Million | -15.5 Million | -7.27 Million | -30.24 Million | 54.57 Thousand | -151.19 Thousand |
Breakdown | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 28.83 Million | 28.83 Million | 31.85 Million | 31.85 Million | 36.19 Million | 36.19 Million |
Total Current Assets | 14.88 Million | 14.88 Million | 16.92 Million | 16.92 Million | 20.47 Million | 20.47 Million |
Cash And Short Term Investments | 11.06 Million | 11.06 Million | 13.41 Million | 13.41 Million | 15.5 Million | 15.5 Million |
Cash and Cash Equivalents | 11.06 Million | 11.06 Million | 13.41 Million | 13.41 Million | 15.5 Million | 15.5 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.46 Million | 3.46 Million | 3.51 Million | 3.51 Million | 4.96 Million | 4.96 Million |
Inventory | 23.01 Thousand | 23.01 Thousand | - | - | 1.00 | 1.00 |
Other Current Assets | 3.79 Million | 334.32 Thousand | - | - | -1.00 | -1.00 |
Total Non-Current Assets | 13.94 Million | 13.94 Million | 14.92 Million | 14.92 Million | 15.72 Million | 15.72 Million |
Net PPE | 16.6 Thousand | 16.6 Thousand | 14.2 Thousand | 14.2 Thousand | 13.86 Thousand | 13.86 Thousand |
Good Will And Intangible Assets | 13.93 Million | 13.93 Million | 14.91 Million | 14.91 Million | 15.71 Million | 15.71 Million |
Good Will | 630.5 Thousand | 630.5 Thousand | - | - | 738.59 Thousand | 738.59 Thousand |
Intangible Assets | 13.3 Million | 13.3 Million | 14.91 Million | 14.91 Million | 14.97 Million | 14.97 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | -1.00 | 1.00 | 1.00 | 1.00 |
Other Assets | - | - | 1.00 | - | - | - |
Total Liabilities | 10.03 Million | 10.03 Million | 8.15 Million | 8.15 Million | 7.72 Million | 7.72 Million |
Total Current Liabilities | 10.03 Million | 10.03 Million | 8.15 Million | 8.15 Million | 7.72 Million | 7.72 Million |
Account Payables | 8.5 Million | 8.5 Million | 8.15 Million | 8.15 Million | 6.53 Million | 6.53 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | - | - | - | - | - | - |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 1.52 Million | 1.52 Million | - | - | 1.19 Million | 1.19 Million |
Total Non Current Liabilities | - | - | -1.00 | - | -1.00 | -1.00 |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | -1.00 | - | - | - |
Other Liabilities | - | - | 1.00 | - | - | - |
Total Equity | 18.8 Million | 18.8 Million | 23.7 Million | 23.7 Million | 28.46 Million | 28.46 Million |
Stock Holders Equity | 18.8 Million | 18.8 Million | 23.7 Million | 23.7 Million | 28.46 Million | 28.46 Million |
Common Stock | 1.01 Million | 1.01 Million | 23.7 Million | 23.7 Million | 1.01 Million | 1.01 Million |
Retained Earnings | 16.5 Million | 16.5 Million | - | - | 26.5 Million | 26.5 Million |
Accumulated other comprehensive income | 1.27 Million | 1.27 Million | - | - | 948.11 Thousand | 948.11 Thousand |
Common Stock Equity | 18.8 Million | 18.8 Million | 23.7 Million | 23.7 Million | 28.46 Million | 28.46 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | - | - | - |
Total Debt | - | - | - | - | - | - |
Net Debt | -11.06 Million | -11.06 Million | -13.41 Million | -13.41 Million | -15.5 Million | -15.5 Million |
MYOH
NTIP
6407
LEX
9233
KRYSTAL