SEK 0.01
(5.88%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 26.08 Million | 28.91 Million | 58.08 Million | 53.45 Million | 16.61 Million | 3.92 Million |
Total Current Assets | 12.37 Million | 15.56 Million | 45.97 Million | 2.47 Million | 7.37 Million | 1.35 Million |
Cash And Short Term Investments | 8.21 Million | 9.1 Million | 43.98 Million | 509.69 Thousand | 6.02 Million | 1.07 Million |
Cash and Cash Equivalents | 8.21 Million | 9.1 Million | 43.98 Million | 509.69 Thousand | 6.02 Million | 1.07 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.62 Million | 6.46 Million | 1.99 Million | 1.97 Million | 1.34 Million | 276.7 Thousand |
Inventory | 534 Thousand | -6462.00 | -1991.00 | -1970.00 | -1345.40 | -276.7 Thousand |
Other Current Assets | -1000.00 | 6462.00 | 1991.00 | 1970.00 | 1345.40 | 276.7 Thousand |
Total Non-Current Assets | 13.71 Million | 13.33 Million | 12.11 Million | 50.97 Million | 9.24 Million | 2.56 Million |
Net PPE | 5.62 Million | 6.77 Million | 7.72 Million | 9.37 Million | 5.91 Million | - |
Good Will And Intangible Assets | 8.09 Million | 6.55 Million | 4.39 Million | 3.75 Million | 3.32 Million | 2.32 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 8.09 Million | 6.55 Million | 4.39 Million | 3.75 Million | 3.32 Million | 2.32 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 1000.00 | - | - | 37.84 Million | - | 244.16 Thousand |
Other Assets | - | 20 Thousand | - | - | - | - |
Total Liabilities | 10.54 Million | 27.43 Million | 8.55 Million | 11.26 Million | 3.71 Million | 797.37 Thousand |
Total Current Liabilities | 10.54 Million | 27.43 Million | 8.55 Million | 10.66 Million | 3.71 Million | 797.37 Thousand |
Account Payables | 4.03 Million | 7.64 Million | 2.09 Million | 7.19 Million | 3.14 Million | 310.77 Thousand |
Tax Payables | - | - | 106 Thousand | 180.91 Thousand | 117.1 Thousand | - |
Short Term Debt | 2.58 Million | 15.06 Million | 732 Thousand | 847.2 Thousand | - | - |
Deferred Revenue | -6.61 Million | - | 5.26 Million | 2.24 Million | - | - |
Other Current Liabilities | 10.54 Million | 4.72 Million | 467 Thousand | 382.04 Thousand | 564.16 Thousand | 486.6 Thousand |
Total Non Current Liabilities | 4000.00 | 22.71 Million | - | 598.5 Thousand | - | - |
Long-Term Debt | - | - | - | 598.5 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 22.71 Million | - | - | - | - |
Other Liabilities | -4000.00 | -22.71 Million | - | - | - | - |
Total Equity | 15.53 Million | 1.48 Million | 49.53 Million | 42.18 Million | 12.9 Million | 3.12 Million |
Stock Holders Equity | 15.53 Million | 1.48 Million | 49.53 Million | 42.18 Million | 12.9 Million | 3.12 Million |
Common Stock | 6.5 Million | 869 Thousand | 869 Thousand | 603.98 Thousand | 184.88 Thousand | 104.34 Thousand |
Retained Earnings | -91.21 Million | -60.34 Million | -12.29 Million | -49.22 Million | -7.43 Million | -4.05 Million |
Accumulated other comprehensive income | 167 Thousand | 168 Thousand | 167 Thousand | 262.99 Thousand | 28.7 Thousand | 28.7 Thousand |
Common Stock Equity | 15.53 Million | 1.48 Million | 49.53 Million | 42.18 Million | 12.9 Million | 3.12 Million |
Capital Lease Obligation | - | 15.06 Million | 732 Thousand | 1.44 Million | - | - |
Total Investments | - | - | - | - | - | - |
Total Debt | 2.58 Million | 15.06 Million | 732 Thousand | 1.44 Million | - | - |
Net Debt | -5.63 Million | 5.96 Million | -43.24 Million | 936 Thousand | -6.02 Million | -1.07 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 26.08 Million | 26.08 Million | 23.89 Million | 26.48 Million | 59.5 Million | 28.91 Million |
Total Current Assets | 12.37 Million | 12.37 Million | 10.32 Million | 12.74 Million | 45.84 Million | 15.56 Million |
Cash And Short Term Investments | 8.21 Million | 8.21 Million | 3.59 Million | 5.83 Million | 40.3 Million | 9.1 Million |
Cash and Cash Equivalents | 8.21 Million | 8.21 Million | 3.59 Million | 5.83 Million | 40.3 Million | 9.1 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.62 Million | 3.62 Million | 6.2 Million | 6.9 Million | 5.79 Million | 6.46 Million |
Inventory | 534 Thousand | 534 Thousand | 534 Thousand | -6909.00 | - | -6462.00 |
Other Current Assets | -1000.00 | -1000.00 | 6200.00 | 6909.00 | -262 Thousand | 6462.00 |
Total Non-Current Assets | 13.71 Million | 13.71 Million | 13.56 Million | 13.74 Million | 13.65 Million | 13.33 Million |
Net PPE | 5.62 Million | 5.62 Million | 6.01 Million | 6.48 Million | 6.98 Million | 6.77 Million |
Good Will And Intangible Assets | 8.09 Million | 8.09 Million | 7.55 Million | 7.26 Million | 6.67 Million | 6.55 Million |
Good Will | - | - | 7.54 Million | 7.25 Million | - | - |
Intangible Assets | 8.09 Million | 8.09 Million | 7550.00 | 7263.00 | 6.67 Million | 6.55 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 1000.00 | 1000.00 | - | - | -1.00 | - |
Other Assets | - | - | - | - | 1.00 | 20 Thousand |
Total Liabilities | 10.54 Million | 10.54 Million | 21.52 Million | 17.46 Million | 49.24 Million | 27.43 Million |
Total Current Liabilities | 10.54 Million | 10.54 Million | 21.52 Million | 17.46 Million | 49.24 Million | 27.43 Million |
Account Payables | 4.03 Million | 4.03 Million | - | - | - | 7.64 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 2.58 Million | 2.58 Million | - | - | - | 15.06 Million |
Deferred Revenue | -6.61 Million | -6.61 Million | - | - | - | - |
Other Current Liabilities | 10.54 Million | 10.54 Million | 21.52 Million | 17.46 Million | 49.24 Million | 4.72 Million |
Total Non Current Liabilities | 4000.00 | 4000.00 | - | - | - | 22.71 Million |
Long-Term Debt | - | - | - | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | 22.71 Million |
Other Liabilities | -4000.00 | -4000.00 | - | - | - | -22.71 Million |
Total Equity | 15.53 Million | 15.53 Million | 2.36 Million | 9.02 Million | 10.25 Million | 1.48 Million |
Stock Holders Equity | 15.53 Million | 15.53 Million | 2.36 Million | 9.02 Million | 10.25 Million | 1.48 Million |
Common Stock | 6.5 Million | 6.5 Million | 11.27 Million | 11.27 Million | 6.34 Million | 869 Thousand |
Retained Earnings | -91.21 Million | -91.21 Million | -85.38 Million | -78.72 Million | -72.19 Million | -60.34 Million |
Accumulated other comprehensive income | 167 Thousand | 167 Thousand | 167 Thousand | 167 Thousand | 167 Thousand | 168 Thousand |
Common Stock Equity | 15.53 Million | 15.53 Million | 2.36 Million | 9.02 Million | 10.25 Million | 1.48 Million |
Capital Lease Obligation | - | - | - | - | - | 15.06 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 2.58 Million | 2.58 Million | - | - | - | 15.06 Million |
Net Debt | -5.63 Million | -5.63 Million | -3.59 Million | -5.83 Million | -40.3 Million | 5.96 Million |
VTXPF
COPHF
BREB
ACCELERATE
FIHO12
OAMCF