DKK 175.0
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 3.93 Billion | 3.79 Billion | 3.46 Billion | 3.24 Billion | 3.01 Billion | 2.54 Billion |
Total Current Assets | 339.2 Million | 199.69 Million | 140.65 Million | 99.61 Million | 38.29 Million | 28.53 Million |
Cash And Short Term Investments | 293.31 Million | 150.92 Million | 126.2 Million | 82.91 Million | 29.02 Million | 24.23 Million |
Cash and Cash Equivalents | 293.31 Million | 150.92 Million | 126.2 Million | 82.91 Million | 29.02 Million | 24.23 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 24.78 Million | 23.33 Million | 14.37 Million | 16.59 Million | 9.25 Million | 4.14 Million |
Inventory | - | -23.33 Million | - | - | - | -4.14 Million |
Other Current Assets | -318.1 Million | 48.76 Million | -140.58 Million | -99.51 Million | -38.28 Million | 4.3 Million |
Total Non-Current Assets | 3.6 Billion | 3.59 Billion | 3.32 Billion | 3.14 Billion | 2.97 Billion | 2.51 Billion |
Net PPE | 43 Thousand | 86 Thousand | 158 Thousand | 335 Thousand | 451 Thousand | 344 Thousand |
Good Will And Intangible Assets | -3.93 Billion | -3.79 Billion | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | 88.85 Million | 169.94 Million | - | - | - | - |
Tax Assets | 3.93 Billion | 3.79 Billion | 3.46 Billion | 3.24 Billion | 3.01 Billion | 2.54 Billion |
Other Non Current Assets | 3.51 Billion | 3.42 Billion | -140.81 Million | -99.95 Million | -38.74 Million | -28.88 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.95 Billion | 1.83 Billion | 1.82 Billion | 1.84 Billion | 1.83 Billion | 1.56 Billion |
Total Current Liabilities | 82.46 Million | 74.87 Million | 95.55 Million | 135.45 Million | 132.79 Million | 93.86 Million |
Account Payables | 24.09 Million | 25.77 Million | 16.62 Million | 11.98 Million | 14.45 Million | 5.14 Million |
Tax Payables | 3.34 Million | 111 Thousand | 2.75 Million | 11.7 Million | 17.65 Million | 6.71 Million |
Short Term Debt | 24.12 Million | 33.62 Million | 34.28 Million | 28.85 Million | 38.93 Million | 37.18 Million |
Deferred Revenue | 28.94 Million | 5.48 Million | 30.27 Million | 76.91 Million | 65.92 Million | 6.71 Million |
Other Current Liabilities | 5.29 Million | 9.98 Million | 14.37 Million | 17.7 Million | 13.48 Million | 44.82 Million |
Total Non Current Liabilities | 1.87 Billion | 1.76 Billion | 1.72 Billion | 1.71 Billion | 1.7 Billion | 1.47 Billion |
Long-Term Debt | 1.61 Billion | 1.5 Billion | 1.51 Billion | 1.52 Billion | 1.54 Billion | 1.32 Billion |
Deferred Revenue Non Current | 5.69 Million | 5.48 Million | 10.69 Million | 8.04 Million | 2.09 Million | 1.56 Billion |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 170 Thousand | -5.48 Million | -10.69 Million | -8.04 Million | 2.32 Million | -1.52 Billion |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 1.98 Billion | 1.95 Billion | 1.64 Billion | 1.39 Billion | 1.18 Billion | 978.2 Million |
Stock Holders Equity | 1.22 Billion | 1.21 Billion | 984.61 Million | 833.15 Million | 1.66 Billion | 1.39 Billion |
Common Stock | 189.66 Million | 189.66 Million | 189.66 Million | 189.66 Million | 189.66 Million | 174.66 Million |
Retained Earnings | 967.63 Million | 923.71 Million | 1.47 Billion | 1.25 Billion | 1.02 Billion | 818.91 Million |
Accumulated other comprehensive income | 66.72 Million | 102.42 Million | -21.36 Million | -46.61 Million | -31.64 Million | 978.2 Million |
Common Stock Equity | 1.22 Billion | 1.21 Billion | 984.61 Million | 833.15 Million | 1.66 Billion | 1.39 Billion |
Capital Lease Obligation | 30.31 Million | 27.66 Million | 28.13 Million | 26.61 Million | 27.14 Million | - |
Total Investments | 88.85 Million | 169.94 Million | - | - | - | - |
Total Debt | 1.63 Billion | 1.54 Billion | 1.54 Billion | 1.55 Billion | 1.58 Billion | 1.36 Billion |
Net Debt | 1.34 Billion | 1.39 Billion | 1.42 Billion | 1.47 Billion | 1.55 Billion | 1.34 Billion |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 4.27 Billion | 4.2 Billion | 3.93 Billion | 3.93 Billion | 3.99 Billion | 3.88 Billion |
Total Current Assets | 162.17 Million | 174.67 Million | 339.2 Million | 339.2 Million | 319.35 Million | 240.1 Million |
Cash And Short Term Investments | 108.44 Million | 121.93 Million | 293.31 Million | 293.31 Million | 267.67 Million | 181.51 Million |
Cash and Cash Equivalents | 108.44 Million | 121.93 Million | 293.31 Million | 293.31 Million | 267.67 Million | 181.51 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 53.72 Million | 52.74 Million | 24.78 Million | 24.78 Million | 51.67 Million | 58.58 Million |
Inventory | - | - | - | - | - | - |
Other Current Assets | -162.17 Million | -174.67 Million | -318.1 Million | -318.1 Million | -319.35 Million | -240.1 Million |
Total Non-Current Assets | 4.1 Billion | 4.03 Billion | 3.6 Billion | 3.6 Billion | 3.67 Billion | 3.64 Billion |
Net PPE | 34 Thousand | 39 Thousand | 43 Thousand | 43 Thousand | 48 Thousand | 54 Thousand |
Good Will And Intangible Assets | - | - | -3.93 Billion | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | - | 69.64 Million | 88.85 Million | 88.85 Million | 137.42 Million | 130.55 Million |
Tax Assets | - | - | 3.93 Billion | - | - | - |
Other Non Current Assets | -34 Thousand | -69.68 Million | 3.51 Billion | 3.51 Billion | 3.53 Billion | 3.51 Billion |
Other Assets | - | -1.00 | - | - | - | - |
Total Liabilities | 2.19 Billion | 2.2 Billion | 1.95 Billion | 1.95 Billion | 1.94 Billion | 1.85 Billion |
Total Current Liabilities | 77.69 Million | 86.4 Million | 82.46 Million | 82.46 Million | 72.28 Million | 67.39 Million |
Account Payables | 18.49 Million | 23.39 Million | 24.09 Million | 24.09 Million | 28.24 Million | 18.96 Million |
Tax Payables | 2.89 Million | 3.32 Million | 3.34 Million | 3.34 Million | 5.5 Million | 3.84 Million |
Short Term Debt | 24.06 Million | 24.27 Million | 24.12 Million | 24.12 Million | 24.98 Million | 25.06 Million |
Deferred Revenue | 2.89 Million | 3.32 Million | 28.94 Million | 28.94 Million | 5.5 Million | 3.84 Million |
Other Current Liabilities | 32.24 Million | 35.41 Million | 5.29 Million | 5.29 Million | 13.56 Million | 19.52 Million |
Total Non Current Liabilities | 2.12 Billion | 2.11 Billion | 1.87 Billion | 1.87 Billion | 1.87 Billion | 1.78 Billion |
Long-Term Debt | 1.82 Billion | 1.83 Billion | 1.61 Billion | 1.61 Billion | 1.61 Billion | 1.52 Billion |
Deferred Revenue Non Current | -24.01 Million | -32.39 Million | 5.69 Million | 5.69 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 53.62 Million | 62.13 Million | 170 Thousand | 170 Thousand | -1000.00 | 1000.00 |
Other Liabilities | -1000.00 | - | - | - | - | - |
Total Equity | 2.07 Billion | 2 Billion | 1.98 Billion | 1.98 Billion | 2.04 Billion | 2.03 Billion |
Stock Holders Equity | 1.28 Billion | 1.23 Billion | 1.22 Billion | 1.22 Billion | 1.27 Billion | 1.26 Billion |
Common Stock | 189.66 Million | 189.66 Million | 189.66 Million | 189.66 Million | 189.66 Million | 189.66 Million |
Retained Earnings | 1.02 Billion | 976.49 Million | 967.63 Million | 967.63 Million | 982.76 Million | 976.9 Million |
Accumulated other comprehensive income | 71.53 Million | 72.16 Million | 66.72 Million | 66.72 Million | 103.17 Million | 96 Million |
Common Stock Equity | 1.28 Billion | 1.23 Billion | 1.22 Billion | 1.22 Billion | 1.27 Billion | 1.26 Billion |
Capital Lease Obligation | 29.61 Million | 29.73 Million | 30.31 Million | 30.31 Million | 27.38 Million | 27.47 Million |
Total Investments | - | 69.64 Million | 88.85 Million | 88.85 Million | 137.42 Million | 130.55 Million |
Total Debt | 1.88 Billion | 1.88 Billion | 1.63 Billion | 1.63 Billion | 1.63 Billion | 1.55 Billion |
Net Debt | 1.77 Billion | 1.76 Billion | 1.34 Billion | 1.34 Billion | 1.36 Billion | 1.36 Billion |
7058
LVO
0HCH
ATLCL
IQCD
AUE