SEK 0.0
(5.26%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 52.24 Million | 65.91 Million | 70.09 Million | 82.27 Million | 92.37 Million | 47.12 Million |
Total Current Assets | 11.29 Million | 13.46 Million | 6.48 Million | 17.2 Million | 23.46 Million | 9.52 Million |
Cash And Short Term Investments | 2.31 Million | 4.67 Million | 1.32 Million | 12.25 Million | 12.47 Million | 6.22 Million |
Cash and Cash Equivalents | 2.31 Million | 4.67 Million | 1.32 Million | 12.25 Million | 12.47 Million | 6.22 Million |
Short Term Investments | - | - | - | -467 Thousand | -199 Thousand | - |
Net Receivables | 6.29 Million | 6.2 Million | 3.47 Million | 3.32 Million | 9.05 Million | 2.7 Million |
Inventory | 2 Million | 1.64 Million | 1.3 Million | 1.08 Million | 1.44 Million | 602 Thousand |
Other Current Assets | 687 Thousand | 949 Thousand | 374 Thousand | 539 Thousand | 498 Thousand | 1.79 Million |
Total Non-Current Assets | 40.94 Million | 52.44 Million | 63.61 Million | 65.06 Million | 68.91 Million | 37.59 Million |
Net PPE | 2.82 Million | 3.06 Million | 3.37 Million | 4.31 Million | 5.3 Million | 453 Thousand |
Good Will And Intangible Assets | 37.72 Million | 48.79 Million | 59.68 Million | 60.19 Million | 61.46 Million | 37.14 Million |
Good Will | 3.07 Million | 3.51 Million | 3.95 Million | 4.39 Million | 4.81 Million | - |
Intangible Assets | 34.65 Million | 45.27 Million | 55.73 Million | 55.8 Million | 56.65 Million | 37.14 Million |
Long-Term Investments | 393 Thousand | 592 Thousand | 467 Thousand | 475 Thousand | 205 Thousand | - |
Tax Assets | -393 Thousand | -592 Thousand | 85 Thousand | 85 Thousand | 1.92 Million | - |
Other Non Current Assets | 393 Thousand | -51.85 Million | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 34.73 Million | 29.59 Million | 19.67 Million | 23.05 Million | 29.99 Million | 6.79 Million |
Total Current Liabilities | 28.73 Million | 19.81 Million | 14.93 Million | 20.83 Million | 26.68 Million | 6.79 Million |
Account Payables | 4.26 Million | 2.23 Million | 1.39 Million | 2.45 Million | 3.97 Million | 2.47 Million |
Tax Payables | 476 Thousand | - | 396 Thousand | 912 Thousand | 1.48 Million | 891 Thousand |
Short Term Debt | 833 Thousand | 1.95 Million | 2.33 Million | 1.4 Million | 11.47 Million | - |
Deferred Revenue | 1.81 Million | 1.4 Million | 5.16 Million | 6.79 Million | 8.26 Million | - |
Other Current Liabilities | 21.82 Million | 14.21 Million | 6.03 Million | 10.19 Million | 2.97 Million | 4.32 Million |
Total Non Current Liabilities | 5.99 Million | 9.77 Million | 4.74 Million | 2.22 Million | 3.31 Million | 2.47 Million |
Long-Term Debt | 2.87 Million | 2.1 Million | 1.57 Million | 1.72 Million | 2.25 Million | - |
Deferred Revenue Non Current | -1.00 | - | - | 1.72 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 2.7 Million | 7.22 Million | 2.69 Million | -1.72 Million | -1000.00 | 2.47 Million |
Other Liabilities | 1.00 | - | - | - | - | -2.47 Million |
Total Equity | 17.5 Million | 36.32 Million | 50.42 Million | 59.21 Million | 62.38 Million | 40.33 Million |
Stock Holders Equity | 17.5 Million | 36.32 Million | 50.42 Million | 59.21 Million | 62.29 Million | 40.33 Million |
Common Stock | 24.38 Million | 13.68 Million | 8.69 Million | 5.08 Million | 2.99 Million | 1.26 Million |
Retained Earnings | -36.54 Million | - | - | -109.19 Million | -86.18 Million | -46.71 Million |
Accumulated other comprehensive income | -207.86 Million | -170.55 Million | -135.81 Million | -109.19 Million | -86.18 Million | -46.71 Million |
Common Stock Equity | 17.5 Million | 36.32 Million | 50.42 Million | 59.21 Million | 62.29 Million | 40.33 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 393 Thousand | 592 Thousand | 467 Thousand | 8000.00 | 6000.00 | - |
Total Debt | 3.7 Million | 4.05 Million | 3.91 Million | 3.12 Million | 13.72 Million | - |
Net Debt | 1.38 Million | -614 Thousand | 2.58 Million | -9.12 Million | 1.25 Million | -6.22 Million |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 46.74 Million | 45.41 Million | 49.75 Million | 52.24 Million | 52.24 Million | 64.52 Million |
Total Current Assets | 10.15 Million | 11.04 Million | 11.25 Million | 11.29 Million | 11.29 Million | 19.31 Million |
Cash And Short Term Investments | 993 Thousand | 895 Thousand | 1.27 Million | 2.31 Million | 2.31 Million | 6.78 Million |
Cash and Cash Equivalents | 993 Thousand | 895 Thousand | 1.27 Million | 2.31 Million | 2.31 Million | 6.78 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 6.55 Million | 6.76 Million | 7.89 Million | 6.29 Million | 6.29 Million | 10.5 Million |
Inventory | 2.61 Million | 3.38 Million | 2.09 Million | 2 Million | 2 Million | 2.02 Million |
Other Current Assets | - | 3.07 Million | 4.93 Million | 687 Thousand | 687 Thousand | 5.09 Million |
Total Non-Current Assets | 36.58 Million | 34.36 Million | 38.5 Million | 40.94 Million | 40.94 Million | 45.21 Million |
Net PPE | 2.53 Million | 2.67 Million | 2.74 Million | 2.82 Million | 2.82 Million | 2.91 Million |
Good Will And Intangible Assets | 33.9 Million | 31.56 Million | 35.36 Million | 37.72 Million | 37.72 Million | 41.71 Million |
Good Will | 2.74 Million | 2.85 Million | 2.96 Million | 3.07 Million | 3.07 Million | 3.18 Million |
Intangible Assets | 31.16 Million | 28.71 Million | 32.4 Million | 34.65 Million | 34.65 Million | 38.52 Million |
Long-Term Investments | 147 Thousand | 125 Thousand | 393 Thousand | 393 Thousand | 393 Thousand | 592 Thousand |
Tax Assets | - | - | -32.4 Million | -393 Thousand | -393 Thousand | -592 Thousand |
Other Non Current Assets | - | -1.00 | 32.4 Million | 393 Thousand | 393 Thousand | -44.62 Million |
Other Assets | - | 1.00 | - | - | - | - |
Total Liabilities | 38.32 Million | 43.3 Million | 43.67 Million | 34.73 Million | 34.73 Million | 31.08 Million |
Total Current Liabilities | 30.7 Million | 37.78 Million | 37.08 Million | 28.73 Million | 28.73 Million | 17.82 Million |
Account Payables | 7.48 Million | 7.53 Million | 5.89 Million | 4.26 Million | 4.26 Million | 4.32 Million |
Tax Payables | - | - | - | 476 Thousand | 476 Thousand | - |
Short Term Debt | 511 Thousand | 510 Thousand | 219 Thousand | 833 Thousand | 833 Thousand | 565 Thousand |
Deferred Revenue | - | - | - | 1.81 Million | 1.81 Million | 4.77 Million |
Other Current Liabilities | 22.71 Million | 29.74 Million | 30.98 Million | 21.82 Million | 21.82 Million | 8.16 Million |
Total Non Current Liabilities | 7.62 Million | 5.51 Million | 6.58 Million | 5.99 Million | 5.99 Million | 13.26 Million |
Long-Term Debt | 2.32 Million | 2.36 Million | 2.83 Million | 2.87 Million | 2.87 Million | 3.29 Million |
Deferred Revenue Non Current | - | - | - | -1.00 | -1.00 | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.29 Million | 3.15 Million | 3.75 Million | 2.7 Million | 2.7 Million | 9.96 Million |
Other Liabilities | - | - | 1.00 | 1.00 | 1.00 | - |
Total Equity | 8.41 Million | 2.11 Million | 6.08 Million | 17.5 Million | 17.5 Million | 33.44 Million |
Stock Holders Equity | 8.41 Million | 2.11 Million | 6.08 Million | 17.5 Million | 17.5 Million | 33.44 Million |
Common Stock | 18.86 Million | 8.63 Million | 24.38 Million | 24.38 Million | 24.38 Million | 24.38 Million |
Retained Earnings | - | -18.9 Million | -11.42 Million | -36.54 Million | -36.54 Million | -22.04 Million |
Accumulated other comprehensive income | -228.79 Million | -226.76 Million | -219.28 Million | -207.86 Million | -207.86 Million | -192.6 Million |
Common Stock Equity | 8.41 Million | 2.11 Million | 6.08 Million | 17.5 Million | 17.5 Million | 33.44 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 147 Thousand | 125 Thousand | 393 Thousand | 393 Thousand | 393 Thousand | 592 Thousand |
Total Debt | 2.84 Million | 2.87 Million | 3.04 Million | 3.7 Million | 3.7 Million | 3.86 Million |
Net Debt | 1.84 Million | 1.98 Million | 1.77 Million | 1.38 Million | 1.38 Million | -2.92 Million |
SAVE
6954
SGF
SEQ
BJRI
DOTDF