DKK 15.75
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 140.74 Million | 151.99 Million | 104.48 Million | 95.88 Million | 31.26 Million | 23.32 Million |
Total Current Assets | 60.15 Million | 80.84 Million | 44.06 Million | 43.27 Million | 12.9 Million | 9.38 Million |
Cash And Short Term Investments | 42.22 Million | 53.16 Million | 25.41 Million | 31.84 Million | 8.21 Million | 4.19 Million |
Cash and Cash Equivalents | 42.22 Million | 53.16 Million | 25.41 Million | 31.84 Million | 8.21 Million | 4.19 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 15.83 Million | 25.48 Million | 16.6 Million | 10.62 Million | 4.25 Million | 4.17 Million |
Inventory | 2.09 Million | 2.19 Million | 1.00 | 1.00 | 1.00 | -4.17 Million |
Other Current Assets | 1.00 | 1.00 | 2.03 Million | 800.48 Thousand | 432.18 Thousand | 5.18 Million |
Total Non-Current Assets | 80.58 Million | 71.14 Million | 60.41 Million | 52.61 Million | 18.36 Million | 13.94 Million |
Net PPE | 10.52 Million | 12.69 Million | 14.07 Million | 16.1 Million | 242.45 Thousand | 28.67 Thousand |
Good Will And Intangible Assets | 68.38 Million | 57.01 Million | 45.04 Million | 35.25 Million | 17 Million | 13.73 Million |
Good Will | 8.4 Million | 8.4 Million | 8.4 Million | 8.4 Million | - | - |
Intangible Assets | 59.98 Million | 48.61 Million | 36.64 Million | 26.85 Million | 17 Million | 13.73 Million |
Long-Term Investments | - | - | - | - | -3.4 Million | 177.83 Thousand |
Tax Assets | - | - | - | - | 3.4 Million | -177.83 Thousand |
Other Non Current Assets | 1.67 Million | 1.43 Million | 1.28 Million | 1.25 Million | 1.11 Million | 177.83 Thousand |
Other Assets | -1.00 | - | -1.00 | - | - | - |
Total Liabilities | 46.66 Million | 46.48 Million | 47.43 Million | 38.31 Million | 19.42 Million | 17.25 Million |
Total Current Liabilities | 22.87 Million | 22.9 Million | 18.62 Million | 16.99 Million | 9.81 Million | 12.91 Million |
Account Payables | 2.89 Million | 2.69 Million | 4.48 Million | 2.66 Million | 2.37 Million | 1.87 Million |
Tax Payables | - | - | - | - | - | 461.87 Thousand |
Short Term Debt | 3.45 Million | 6.5 Million | 2.67 Million | 2.37 Million | 1.82 Million | 46.71 Thousand |
Deferred Revenue | 5.33 Million | 5.1 Million | 11.46 Million | 11.91 Million | 4.63 Million | 461.87 Thousand |
Other Current Liabilities | 11.18 Million | 8.6 Million | 1.00 | 40 Thousand | 982.27 Thousand | 10.52 Million |
Total Non Current Liabilities | 23.78 Million | 23.58 Million | 28.81 Million | 21.31 Million | 9.61 Million | 4.33 Million |
Long-Term Debt | 20.45 Million | 20.32 Million | 25.57 Million | 18.25 Million | 5.07 Million | 1.23 Million |
Deferred Revenue Non Current | 313.49 Thousand | 358.28 Thousand | 403.06 Thousand | 447.85 Thousand | 447.85 Thousand | 447.85 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -1.00 | 2.89 Million | -1.00 | -40 Thousand | 689.46 Thousand | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 94.08 Million | 105.5 Million | 57.04 Million | 57.57 Million | 11.83 Million | 6.07 Million |
Stock Holders Equity | 94.08 Million | 105.5 Million | 57.04 Million | 57.57 Million | 11.83 Million | 6.07 Million |
Common Stock | 681.82 Thousand | 642.93 Thousand | 542.57 Thousand | 502.61 Thousand | 135.99 Thousand | 108.56 Thousand |
Retained Earnings | 20.83 Million | 44.23 Million | 12.05 Million | 35.22 Million | -3.89 Million | -2.51 Million |
Accumulated other comprehensive income | 72.57 Million | 60.62 Million | 44.45 Million | 21.84 Million | 12.71 Million | 8.48 Million |
Common Stock Equity | 94.08 Million | 105.5 Million | 57.04 Million | 57.57 Million | 11.83 Million | 6.07 Million |
Capital Lease Obligation | 10.62 Million | 12.46 Million | 13.56 Million | 15.56 Million | 8.88 Million | - |
Total Investments | - | - | - | - | -3.4 Million | 177.83 Thousand |
Total Debt | 23.91 Million | 26.83 Million | 28.25 Million | 20.63 Million | 5.07 Million | 1.27 Million |
Net Debt | -18.31 Million | -26.33 Million | 2.84 Million | -11.2 Million | -3.14 Million | -2.91 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 124.17 Million | 127.83 Million | 140.74 Million | 140.74 Million | 129.53 Million | 135.67 Million |
Total Current Assets | 39.57 Million | 44.99 Million | 60.15 Million | 60.15 Million | 52.48 Million | 60.81 Million |
Cash And Short Term Investments | 29.15 Million | 33.95 Million | 42.22 Million | 42.22 Million | 34.87 Million | 40.99 Million |
Cash and Cash Equivalents | 29.15 Million | 33.95 Million | 42.22 Million | 42.22 Million | 34.87 Million | 40.99 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 7.91 Million | 8.19 Million | 15.83 Million | 15.83 Million | 15.62 Million | 17.31 Million |
Inventory | - | 1.00 | 2.09 Million | 2.09 Million | - | - |
Other Current Assets | 2.5 Million | 2.84 Million | 1.00 | 1.00 | 1.99 Million | 2.5 Million |
Total Non-Current Assets | 84.6 Million | 82.83 Million | 80.58 Million | 80.58 Million | 77.05 Million | 74.86 Million |
Net PPE | 9.2 Million | 10.05 Million | 10.52 Million | 10.52 Million | 10.32 Million | 11.1 Million |
Good Will And Intangible Assets | 73.72 Million | 71.1 Million | 68.38 Million | 68.38 Million | 65.06 Million | 62.18 Million |
Good Will | - | - | 8.4 Million | 8.4 Million | - | - |
Intangible Assets | 73.72 Million | 71.1 Million | 59.98 Million | 59.98 Million | 65.06 Million | 62.18 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 1.67 Million | 1.67 Million | 1.67 Million | 1.67 Million | 1.66 Million | 1.57 Million |
Other Assets | 1.00 | - | -1.00 | -1.00 | - | - |
Total Liabilities | 42.04 Million | 42.11 Million | 46.66 Million | 46.66 Million | 44.12 Million | 40.88 Million |
Total Current Liabilities | 21.26 Million | 19.65 Million | 22.87 Million | 22.87 Million | 20.31 Million | 16.28 Million |
Account Payables | 2.08 Million | 3.25 Million | 2.89 Million | 2.89 Million | 1.18 Million | 2.11 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 5.06 Million | 4.31 Million | 3.45 Million | 3.45 Million | 3.22 Million | 3.22 Million |
Deferred Revenue | 5.13 Million | 5.3 Million | 5.33 Million | 5.33 Million | 15.9 Million | 10.95 Million |
Other Current Liabilities | 8.97 Million | 6.78 Million | 11.18 Million | 11.18 Million | -1.00 | -1.00 |
Total Non Current Liabilities | 20.77 Million | 22.45 Million | 23.78 Million | 23.78 Million | 23.8 Million | 24.59 Million |
Long-Term Debt | 11.35 Million | 12.18 Million | 20.45 Million | 20.45 Million | 20.48 Million | 21.29 Million |
Deferred Revenue Non Current | 291.1 Thousand | 302.29 Thousand | 313.49 Thousand | 313.49 Thousand | 324.69 Thousand | 335.88 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.05 Million | 3.03 Million | -1.00 | -1.00 | 2.98 Million | 1.00 |
Other Liabilities | 1.00 | 1.00 | - | - | - | - |
Total Equity | 82.13 Million | 85.71 Million | 94.08 Million | 94.08 Million | 85.41 Million | 94.79 Million |
Stock Holders Equity | 82.13 Million | 85.71 Million | 94.08 Million | 94.08 Million | 85.41 Million | 94.79 Million |
Common Stock | 681.82 Thousand | 681.82 Thousand | 681.82 Thousand | 681.82 Thousand | 668.65 Thousand | 663.35 Thousand |
Retained Earnings | 1.25 Million | 7.69 Million | 20.83 Million | 20.83 Million | 12.89 Million | 26.29 Million |
Accumulated other comprehensive income | 80.2 Million | 77.34 Million | 72.57 Million | 72.57 Million | 71.85 Million | 67.83 Million |
Common Stock Equity | 82.13 Million | 85.71 Million | 94.08 Million | 94.08 Million | 85.41 Million | 94.79 Million |
Capital Lease Obligation | 6.07 Million | 6.92 Million | 10.62 Million | 10.62 Million | 10.34 Million | 11.05 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 22.5 Million | 23.42 Million | 23.91 Million | 23.91 Million | 23.71 Million | 24.51 Million |
Net Debt | -6.64 Million | -10.52 Million | -18.31 Million | -18.31 Million | -11.15 Million | -16.48 Million |
BLHK
JARR
300810
RGPCF
ELPKF
0KKZ