DKK 6.85
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 30.17 Million | 30.14 Million | 26.67 Million | 13.99 Million | 8.08 Million | 6.84 Million |
Total Current Assets | 18.73 Million | 20.6 Million | 16.48 Million | 13.52 Million | 7.57 Million | 6.12 Million |
Cash And Short Term Investments | 2.54 Million | 5.11 Million | 4.8 Million | 3.89 Million | 2.35 Million | 2.06 Million |
Cash and Cash Equivalents | 2.54 Million | 5.11 Million | 4.8 Million | 3.89 Million | 2.35 Million | 2.06 Million |
Short Term Investments | - | - | 1.00 | -237.00 | - | - |
Net Receivables | 12.82 Million | 12.59 Million | 8.83 Million | 6.83 Million | 4.24 Million | 2.98 Million |
Inventory | 1.00 | 1.00 | 26.86 Thousand | - | - | -2.98 Million |
Other Current Assets | 3.36 Million | 2.88 Million | 2.84 Million | 2.8 Million | 973.31 Thousand | 4.06 Million |
Total Non-Current Assets | 11.43 Million | 9.54 Million | 10.18 Million | 472.38 Thousand | 508.37 Thousand | 711.34 Thousand |
Net PPE | 1.39 Million | 862 Thousand | 803.16 Thousand | 207.76 Thousand | 177.7 Thousand | 162.67 Thousand |
Good Will And Intangible Assets | 9.97 Million | 8.55 Million | 9.26 Million | 137.38 Thousand | 200.61 Thousand | 455.16 Thousand |
Good Will | 7.22 Million | 8.26 Million | 9.25 Million | 134.37 Thousand | 200 Thousand | 452.55 Thousand |
Intangible Assets | 2.74 Million | 291 Thousand | 1642.00 | 3011.00 | 619.00 | 2609.00 |
Long-Term Investments | 74 Thousand | 125 Thousand | 125.09 Thousand | 127.23 Thousand | - | - |
Tax Assets | -74 Thousand | -125 Thousand | -125.09 Thousand | -127.23 Thousand | - | - |
Other Non Current Assets | 74 Thousand | -9.42 Million | 125.09 Thousand | 127.23 Thousand | 130.05 Thousand | 93.5 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 11.63 Million | 14.5 Million | 17.26 Million | 6.54 Million | 4.37 Million | 3.86 Million |
Total Current Liabilities | 11.56 Million | 14.43 Million | 17.2 Million | 6.48 Million | 4.34 Million | 3.86 Million |
Account Payables | 3.26 Million | 3.38 Million | 1.85 Million | 1.16 Million | 765 Thousand | 1.18 Million |
Tax Payables | - | 167 Thousand | 386.81 Thousand | - | - | - |
Short Term Debt | 2.06 Million | 2.99 Million | 3.98 Million | - | 3.58 Million | 2.53 Million |
Deferred Revenue | - | - | 386.81 Thousand | - | -3.58 Million | 143.17 Thousand |
Other Current Liabilities | 6.24 Million | 8.05 Million | 10.96 Million | 5.31 Million | 3.58 Million | - |
Total Non Current Liabilities | 65 Thousand | 63 Thousand | 66.11 Thousand | 60.84 Thousand | 27.56 Thousand | - |
Long-Term Debt | - | - | - | 60.84 Thousand | 27.56 Thousand | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 65 Thousand | 63 Thousand | 66.11 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 18.53 Million | 15.64 Million | 9.41 Million | 7.44 Million | 3.7 Million | 2.97 Million |
Stock Holders Equity | 18.53 Million | 15.64 Million | 9.41 Million | 7.44 Million | 3.7 Million | 2.97 Million |
Common Stock | 1.15 Million | 1.11 Million | 1.08 Million | 1.03 Million | 1.03 Million | 1.03 Million |
Retained Earnings | 13.4 Million | 11.39 Million | 5.64 Million | 5.03 Million | 1.56 Million | 1.18 Million |
Accumulated other comprehensive income | 1.04 Million | - | - | - | - | -267.05 Thousand |
Common Stock Equity | 18.53 Million | 15.64 Million | 9.41 Million | 7.44 Million | 3.7 Million | 2.97 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 74 Thousand | 125 Thousand | 125.09 Thousand | 127 Thousand | - | - |
Total Debt | 2.06 Million | 2.99 Million | 3.98 Million | 60.84 Thousand | 3.6 Million | 2.53 Million |
Net Debt | -482 Thousand | -2.11 Million | -815.04 Thousand | -3.83 Million | 1.25 Million | 465.54 Thousand |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 28.32 Million | 33.38 Million | 30.17 Million | 30.17 Million | 31.09 Million | 34.45 Million |
Total Current Assets | 16.44 Million | 21.31 Million | 18.73 Million | 18.73 Million | 19.94 Million | 23.8 Million |
Cash And Short Term Investments | 1.71 Million | 3.42 Million | 2.54 Million | 2.54 Million | 4.16 Million | 5.16 Million |
Cash and Cash Equivalents | 1.71 Million | 3.42 Million | 2.54 Million | 2.54 Million | 4.16 Million | 5.16 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 11.64 Million | 14.75 Million | 12.82 Million | 12.82 Million | 12.7 Million | 13.68 Million |
Inventory | - | 339 Thousand | 1.00 | 1.00 | 279 Thousand | 278 Thousand |
Other Current Assets | 3.08 Million | 3.13 Million | 3.36 Million | 3.36 Million | 2.8 Million | 4.95 Million |
Total Non-Current Assets | 11.87 Million | 12.07 Million | 11.43 Million | 11.43 Million | 11.14 Million | 10.64 Million |
Net PPE | 1.07 Million | 1.18 Million | 1.39 Million | 1.39 Million | 1.19 Million | 1.11 Million |
Good Will And Intangible Assets | 10.72 Million | 10.81 Million | 9.97 Million | 9.97 Million | 9.88 Million | 9.46 Million |
Good Will | 6.72 Million | 6.98 Million | 7.22 Million | 7.22 Million | 7.92 Million | 8.02 Million |
Intangible Assets | 4 Million | 3.83 Million | 2.74 Million | 2.74 Million | 1.96 Million | 1.43 Million |
Long-Term Investments | 74 Thousand | 74 Thousand | 74 Thousand | 74 Thousand | 67 Thousand | 67 Thousand |
Tax Assets | -74 Thousand | -3.83 Million | -74 Thousand | -74 Thousand | -67 Thousand | -67 Thousand |
Other Non Current Assets | 73.99 Thousand | 3.83 Million | 74 Thousand | 74 Thousand | 67 Thousand | 67 Thousand |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 11.26 Million | 13.75 Million | 11.63 Million | 11.63 Million | 14.36 Million | 18 Million |
Total Current Liabilities | 11.26 Million | 13.75 Million | 11.56 Million | 11.56 Million | 12.97 Million | 16.61 Million |
Account Payables | 3.01 Million | 6.61 Million | 3.26 Million | 3.26 Million | 4.79 Million | 6.94 Million |
Tax Payables | -274 Thousand | -254 Thousand | - | - | - | - |
Short Term Debt | 4.31 Million | 4.38 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.81 Million |
Deferred Revenue | -274 Thousand | -254 Thousand | - | - | - | - |
Other Current Liabilities | 4.21 Million | 3 Million | 6.24 Million | 6.24 Million | 6.11 Million | 6.84 Million |
Total Non Current Liabilities | - | - | 65 Thousand | 65 Thousand | 1.39 Million | 1.39 Million |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 65 Thousand | 65 Thousand | 1.39 Million | 1.39 Million |
Other Liabilities | -11.26 Million | - | - | - | - | - |
Total Equity | 17.05 Million | 19.63 Million | 18.53 Million | 18.53 Million | 16.73 Million | 16.44 Million |
Stock Holders Equity | 17.05 Million | 19.63 Million | 18.53 Million | 18.53 Million | 16.73 Million | 16.44 Million |
Common Stock | 1.15 Million | 1.15 Million | 1.15 Million | 1.15 Million | 1.15 Million | 1.15 Million |
Retained Earnings | 13.74 Million | 18.47 Million | 13.4 Million | 13.4 Million | 13.16 Million | 12.15 Million |
Accumulated other comprehensive income | - | - | 1.04 Million | 1.04 Million | - | - |
Common Stock Equity | 17.05 Million | 19.63 Million | 18.53 Million | 18.53 Million | 16.73 Million | 16.44 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 74 Thousand | 74 Thousand | 74 Thousand | 74 Thousand | 67 Thousand | 67 Thousand |
Total Debt | 4.31 Million | 4.38 Million | 2.06 Million | 2.06 Million | 2.06 Million | 2.81 Million |
Net Debt | 2.6 Million | 963 Thousand | -482 Thousand | -482 Thousand | -2.09 Million | -2.34 Million |
YGRAF
603168
603183
0L7G
300076
6738