DKK 12.2
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 44.7 Million | 229.3 Million | 238 Million | 491.5 Million | 530.2 Million | 465.5 Million |
Total Current Assets | 44.7 Million | 229.2 Million | 237.8 Million | 388.5 Million | 324.2 Million | 294.7 Million |
Cash And Short Term Investments | 43.9 Million | - | -100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand |
Cash and Cash Equivalents | 43.9 Million | - | -100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 800 Thousand | 229.2 Million | 12.8 Million | 4.4 Million | 112.8 Million | 89 Million |
Inventory | -800 Thousand | - | 100 Thousand | 153.3 Million | 211.3 Million | 182.5 Million |
Other Current Assets | 800 Thousand | 2.59 Million | 225 Million | 482.7 Million | 21.49 Million | 112.1 Million |
Total Non-Current Assets | - | 100 Thousand | 200 Thousand | 103 Million | 206 Million | 170.8 Million |
Net PPE | - | - | 100 Thousand | 61.2 Million | 119.4 Million | 92.2 Million |
Good Will And Intangible Assets | - | - | - | 17.2 Million | 41.5 Million | 33.3 Million |
Good Will | - | - | - | 12.5 Million | 12.5 Million | 12.5 Million |
Intangible Assets | - | - | - | 4.7 Million | 29 Million | 20.8 Million |
Long-Term Investments | - | 100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand |
Tax Assets | - | - | - | 22.3 Million | 45 Million | 45.2 Million |
Other Non Current Assets | - | -100 Thousand | -200 Thousand | 2.2 Million | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 24.7 Million | 183.4 Million | 178.4 Million | 646.9 Million | 675.4 Million | 615.7 Million |
Total Current Liabilities | 24.7 Million | 183.4 Million | 10 Million | 375.8 Million | 219.2 Million | 227.9 Million |
Account Payables | - | 1.3 Million | 4.6 Million | 143.7 Million | 157.5 Million | 130.4 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 24.3 Million | 178.6 Million | 100 Thousand | 200.6 Million | 61.7 Million | 24.4 Million |
Deferred Revenue | - | -1.3 Million | - | - | -56 Million | 1.1 Million |
Other Current Liabilities | 400 Thousand | 4.8 Million | 5.3 Million | 31.5 Million | 56 Million | 72 Million |
Total Non Current Liabilities | - | 178.6 Million | 168.4 Million | 271.1 Million | 456.2 Million | 387.8 Million |
Long-Term Debt | - | - | 163.8 Million | 266 Million | 450.2 Million | 379.1 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 178.6 Million | 4.6 Million | 5.1 Million | 6 Million | 8.7 Million |
Other Liabilities | - | -178.6 Million | - | - | - | - |
Total Equity | 20 Million | 45.9 Million | 59.6 Million | -155.4 Million | -145.2 Million | -150.2 Million |
Stock Holders Equity | 20 Million | 45.9 Million | 59.6 Million | -155.4 Million | -145.2 Million | -150.2 Million |
Common Stock | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million |
Retained Earnings | -12.1 Million | 13.8 Million | 27.5 Million | -199.6 Million | -187.3 Million | -192 Million |
Accumulated other comprehensive income | - | - | - | 12.1 Million | 10 Million | 9.7 Million |
Common Stock Equity | 20 Million | 45.9 Million | 59.6 Million | -155.4 Million | -145.2 Million | -150.2 Million |
Capital Lease Obligation | - | - | 100 Thousand | 34.3 Million | 38.4 Million | - |
Total Investments | - | 100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand | 100 Thousand |
Total Debt | 24.3 Million | 178.6 Million | 163.9 Million | 466.6 Million | 511.9 Million | 403.5 Million |
Net Debt | -19.6 Million | 178.6 Million | 164 Million | 466.5 Million | 511.8 Million | 403.4 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 48.6 Million | 48.6 Million | 44.7 Million | 44.7 Million | 44.7 Million | 226.6 Million |
Total Current Assets | 48.6 Million | 48.6 Million | 44.7 Million | 44.7 Million | 44.7 Million | 226.5 Million |
Cash And Short Term Investments | 43.5 Million | 43.5 Million | 43.9 Million | 43.9 Million | 43.9 Million | - |
Cash and Cash Equivalents | 43.5 Million | 43.5 Million | 43.9 Million | 43.9 Million | 43.9 Million | - |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 5.1 Million | 5.1 Million | 800 Thousand | 800 Thousand | - | 226.5 Million |
Inventory | - | - | -800 Thousand | -800 Thousand | - | - |
Other Current Assets | - | - | 800 Thousand | 800 Thousand | 800 Thousand | - |
Total Non-Current Assets | - | - | - | - | - | 100 Thousand |
Net PPE | - | - | - | - | - | - |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | - | - | - | - | - | 100 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | -100 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 32.3 Million | 32.3 Million | 24.7 Million | 24.7 Million | 24.7 Million | 184.4 Million |
Total Current Liabilities | 32.29 Million | 32.29 Million | 24.7 Million | 24.7 Million | 24.7 Million | 184.4 Million |
Account Payables | 8 Million | 8 Million | 400 Thousand | - | - | 1 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 24.3 Million | 24.3 Million | 24.3 Million | 24.3 Million | 24.3 Million | 183.4 Million |
Deferred Revenue | -1.00 | -1.00 | -400 Thousand | - | - | -183.4 Million |
Other Current Liabilities | - | -1.00 | 400 Thousand | 400 Thousand | 400 Thousand | 183.4 Million |
Total Non Current Liabilities | - | - | - | - | - | - |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | 1.00 | 1.00 | - | - | - | - |
Total Equity | 16.3 Million | 16.3 Million | 20 Million | 20 Million | 20 Million | 42.2 Million |
Stock Holders Equity | 16.3 Million | 16.3 Million | 20 Million | 20 Million | 20 Million | 42.2 Million |
Common Stock | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million | 32.1 Million |
Retained Earnings | -15.8 Million | -15.8 Million | -12.1 Million | -12.1 Million | -12.1 Million | 10.1 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 16.3 Million | 16.3 Million | 20 Million | 20 Million | 20 Million | 42.2 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | - | - | 100 Thousand |
Total Debt | 24.3 Million | 24.3 Million | 24.3 Million | 24.3 Million | 24.3 Million | 183.4 Million |
Net Debt | -19.2 Million | -19.2 Million | -19.6 Million | -19.6 Million | -19.6 Million | 183.4 Million |
KRYPTONQ
0K6R
D05
ALHEX
HLNCF
7550