NOK 64.5
(0.78%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 98.39 Million | 78.88 Million | 51.7 Million | 38.75 Million | 39.94 Million | 40 Million |
Total Current Assets | 68.59 Million | 53.2 Million | 31.87 Million | 20.72 Million | 20.97 Million | 22.65 Million |
Cash And Short Term Investments | 12.45 Million | 16.12 Million | 3.06 Million | 1.1 Million | 675 Thousand | 4.1 Million |
Cash and Cash Equivalents | 12.45 Million | 16.12 Million | 3.06 Million | 1.1 Million | 675 Thousand | 4.1 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 21.08 Million | 784 Thousand | - | - | - | - |
Inventory | 32.24 Million | 24.11 Million | 14.99 Million | 9 Million | 10.34 Million | 8.52 Million |
Other Current Assets | 1.63 Million | 12.18 Million | - | - | - | 10.02 Million |
Total Non-Current Assets | 29.8 Million | 25.68 Million | 19.82 Million | 18.02 Million | 18.97 Million | 17.34 Million |
Net PPE | 16.98 Million | 14.17 Million | 9.59 Million | 8.97 Million | 9.66 Million | 9.16 Million |
Good Will And Intangible Assets | 1.44 Million | 8.59 Million | 7.5 Million | 6.69 Million | 6.16 Million | 6.01 Million |
Good Will | 161 Thousand | 166 Thousand | 156 Thousand | 145 Thousand | 158 Thousand | 155 Thousand |
Intangible Assets | 1.28 Million | 8.42 Million | 7.34 Million | 6.54 Million | 6 Million | 5.86 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | 2.08 Million | 1.91 Million | 2.24 Million | 2.93 Million | 1.81 Million |
Other Non Current Assets | 11.37 Million | 830 Thousand | 819 Thousand | 115 Thousand | 208 Thousand | 349 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 56.42 Million | 50.94 Million | 21.21 Million | 17.75 Million | 15.56 Million | 14 Million |
Total Current Liabilities | 43.91 Million | 38.61 Million | 14.59 Million | 9.95 Million | 12.1 Million | 10.76 Million |
Account Payables | 18.52 Million | 10.05 Million | 8.49 Million | 4.78 Million | 6.56 Million | 6.4 Million |
Tax Payables | - | 1.18 Million | 973 Thousand | 494 Thousand | 218 Thousand | 312 Thousand |
Short Term Debt | 7.36 Million | 4.24 Million | 1.48 Million | 1.86 Million | 1.55 Million | 1.42 Million |
Deferred Revenue | 12 Million | 9.32 Million | - | - | - | 312 Thousand |
Other Current Liabilities | 6.03 Million | 15 Million | 4.61 Million | 3.31 Million | 3.97 Million | 2.63 Million |
Total Non Current Liabilities | 12.5 Million | 12.33 Million | 6.62 Million | 7.8 Million | 3.46 Million | 3.23 Million |
Long-Term Debt | 9.68 Million | 12.28 Million | 6.53 Million | 7.75 Million | 3.46 Million | 3.11 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 2.82 Million | 1000.00 | - | - | - | 120 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 41.97 Million | 27.94 Million | 30.49 Million | 20.99 Million | 24.38 Million | 25.99 Million |
Stock Holders Equity | 41.93 Million | 27.89 Million | 30.45 Million | 20.96 Million | 24.35 Million | 25.97 Million |
Common Stock | 2.58 Million | 2.3 Million | 2.3 Million | 2.04 Million | 2.04 Million | 2.04 Million |
Retained Earnings | -36.18 Million | -44.51 Million | -40.32 Million | -40.91 Million | -39.19 Million | -37.31 Million |
Accumulated other comprehensive income | 4.5 Million | 5.59 Million | - | - | - | - |
Common Stock Equity | 41.93 Million | 27.89 Million | 30.45 Million | 20.96 Million | 24.35 Million | 25.97 Million |
Capital Lease Obligation | 3.05 Million | 1.85 Million | 836 Thousand | 674 Thousand | 754 Thousand | - |
Total Investments | - | - | 479 Thousand | - | 208 Thousand | - |
Total Debt | 17.05 Million | 16.52 Million | 8.01 Million | 9.61 Million | 5.02 Million | 4.53 Million |
Net Debt | 4.59 Million | 402 Thousand | 4.95 Million | 8.51 Million | 4.34 Million | 427 Thousand |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Total Assets | 120.4 Million | 126.39 Million | 98.39 Million | 89.59 Million | 86.59 Million | 79.16 Million |
Total Current Assets | 87.88 Million | 93.95 Million | 68.59 Million | 62.42 Million | 60.28 Million | 53.51 Million |
Cash And Short Term Investments | 24.35 Million | 33.47 Million | 12.45 Million | 4 Million | 7.18 Million | 6.34 Million |
Cash and Cash Equivalents | 24.35 Million | 33.47 Million | 12.45 Million | 4 Million | 7.18 Million | 6.34 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 26.23 Million | 25.02 Million | 21.08 Million | - | - | 17.04 Million |
Inventory | 37.29 Million | 35.46 Million | 32.24 Million | 32.87 Million | 34.6 Million | 29.78 Million |
Other Current Assets | 26.23 Million | - | 1.63 Million | - | - | 341 Thousand |
Total Non-Current Assets | 32.51 Million | 32.43 Million | 29.8 Million | 27.17 Million | 26.3 Million | 25.65 Million |
Net PPE | 19.37 Million | 19.27 Million | 16.98 Million | 15.58 Million | 15.02 Million | 14.99 Million |
Good Will And Intangible Assets | 8.95 Million | 9.29 Million | 1.44 Million | 9.38 Million | 9.3 Million | 8.7 Million |
Good Will | - | - | 161 Thousand | - | - | - |
Intangible Assets | 8.95 Million | 9.29 Million | 1.28 Million | 9.38 Million | - | 8.7 Million |
Long-Term Investments | 2.31 Million | - | - | 222 Thousand | - | - |
Tax Assets | 1.87 Million | - | - | 1.98 Million | 1.93 Million | - |
Other Non Current Assets | 2000.00 | 3.87 Million | 11.37 Million | -1000.00 | 33 Thousand | 1.95 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 53.2 Million | 57.98 Million | 56.42 Million | 49.76 Million | 49.2 Million | 40 Million |
Total Current Liabilities | 37.21 Million | 41.66 Million | 43.91 Million | 30.78 Million | 29.98 Million | 26.94 Million |
Account Payables | 15.19 Million | 20.07 Million | 18.52 Million | 13.21 Million | 15.44 Million | 9.98 Million |
Tax Payables | 3.06 Million | - | - | 2.92 Million | 1.17 Million | - |
Short Term Debt | 9.09 Million | 6.07 Million | 7.36 Million | 4.61 Million | 4.48 Million | 1.96 Million |
Deferred Revenue | - | 13.19 Million | 12 Million | - | - | 12.78 Million |
Other Current Liabilities | 12.92 Million | 15.51 Million | 18.03 Million | 12.95 Million | 10.05 Million | 14.99 Million |
Total Non Current Liabilities | 15.98 Million | 16.31 Million | 12.5 Million | 18.97 Million | 19.22 Million | 13.05 Million |
Long-Term Debt | 14.41 Million | 13.68 Million | 9.68 Million | 18.85 Million | 19.1 Million | 10.75 Million |
Deferred Revenue Non Current | 705 Thousand | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 818 Thousand | 2.63 Million | 2.82 Million | 120 Thousand | 121 Thousand | 2.3 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 67.2 Million | 68.41 Million | 41.97 Million | 39.83 Million | 37.38 Million | 39.16 Million |
Stock Holders Equity | 67.16 Million | 68.37 Million | 41.93 Million | 39.78 Million | 37.34 Million | 39.11 Million |
Common Stock | 2.88 Million | 2.88 Million | 2.58 Million | 2.58 Million | 2.58 Million | 2.3 Million |
Retained Earnings | -44.31 Million | -35.21 Million | -36.18 Million | -47.18 Million | -48.88 Million | -39.66 Million |
Accumulated other comprehensive income | 5.37 Million | 5.19 Million | 4.5 Million | - | - | 4.87 Million |
Common Stock Equity | 67.16 Million | 68.37 Million | 41.93 Million | 39.78 Million | 37.34 Million | 39.11 Million |
Capital Lease Obligation | 4.31 Million | 3.66 Million | 3.05 Million | 3.39 Million | 3.27 Million | 3.28 Million |
Total Investments | 2.31 Million | - | - | 222 Thousand | 33 Thousand | - |
Total Debt | 23.51 Million | 19.75 Million | 17.05 Million | 23.47 Million | 23.58 Million | 12.71 Million |
Net Debt | -844 Thousand | -13.71 Million | 4.59 Million | 19.46 Million | 16.39 Million | 6.36 Million |
6809
IWG
9245
RVLPQ
CEM
1U1