SEK 2.15
(3.86%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 68.6 Million | 76.37 Million | 82.58 Million | 76.46 Million | 21.52 Million | 21.07 Million |
Total Current Assets | 29.5 Million | 32.68 Million | 32.22 Million | 54.35 Million | 3.9 Million | 3.41 Million |
Cash And Short Term Investments | 8.28 Million | 11.6 Million | 8.85 Million | 42.44 Million | 2.44 Million | 2.27 Million |
Cash and Cash Equivalents | 8.28 Million | 11.6 Million | 8.85 Million | 42.44 Million | 2.44 Million | 2.27 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 7.85 Million | 6.7 Million | 5.66 Million | 4.33 Million | 1.19 Million | 131.5 Thousand |
Inventory | 13.35 Million | 12 Million | 14.17 Million | 3.65 Million | 262.22 Thousand | 307.42 Thousand |
Other Current Assets | 1.69 Million | 2.36 Million | 3.48 Million | 3.92 Million | -1.00 | 1.00 |
Total Non-Current Assets | 39.1 Million | 43.68 Million | 50.36 Million | 22.11 Million | 17.61 Million | 17.66 Million |
Net PPE | 15.19 Million | 16.85 Million | 19.61 Million | 5.96 Million | 1.74 Million | 1.45 Million |
Good Will And Intangible Assets | 23.76 Million | 26.68 Million | 30.67 Million | 15.72 Million | 15.87 Million | 16.2 Million |
Good Will | 8.66 Million | 12.82 Million | 16.98 Million | - | - | - |
Intangible Assets | 15.1 Million | 13.86 Million | 13.69 Million | 15.72 Million | 15.87 Million | 16.2 Million |
Long-Term Investments | 141 Thousand | 141 Thousand | 67 Thousand | 411 Thousand | - | - |
Tax Assets | -141 Thousand | -141 Thousand | -67 Thousand | -411 Thousand | - | - |
Other Non Current Assets | 141 Thousand | 141 Thousand | 67 Thousand | 412 Thousand | - | - |
Other Assets | 1.00 | - | - | - | 1.00 | - |
Total Liabilities | 67.29 Million | 62.55 Million | 32.69 Million | 11.52 Million | 6.78 Million | 8.56 Million |
Total Current Liabilities | 47.79 Million | 39.91 Million | 19.37 Million | 8.63 Million | 3.38 Million | 3.83 Million |
Account Payables | 9.9 Million | 12.6 Million | 4.54 Million | 4.12 Million | 365.17 Thousand | 739.51 Thousand |
Tax Payables | 112 Thousand | 386 Thousand | 601 Thousand | 61 Thousand | 70.51 Thousand | 67.75 Thousand |
Short Term Debt | 30.71 Million | 12.26 Million | 8.06 Million | 1.55 Million | 1.33 Million | 1.33 Million |
Deferred Revenue | 112 Thousand | - | 3.93 Million | 2.43 Million | 1.46 Million | 1.51 Million |
Other Current Liabilities | 7.06 Million | 15.05 Million | 2.82 Million | 526 Thousand | 211.73 Thousand | 243.81 Thousand |
Total Non Current Liabilities | 19.49 Million | 22.63 Million | 13.32 Million | 2.89 Million | 3.4 Million | 4.73 Million |
Long-Term Debt | 17.12 Million | 20.11 Million | 10.47 Million | 2.89 Million | 3.4 Million | 4.73 Million |
Deferred Revenue Non Current | -2.37 Million | 20.11 Million | 10.47 Million | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 2.37 Million | -20.11 Million | -10.47 Million | -2.89 Million | 1.00 | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 1.31 Million | 13.81 Million | 49.88 Million | 64.94 Million | 14.74 Million | 12.5 Million |
Stock Holders Equity | 1.31 Million | 13.81 Million | 49.88 Million | 64.94 Million | 14.74 Million | 12.5 Million |
Common Stock | 945 Thousand | 867 Thousand | 867 Thousand | 820 Thousand | 695.7 Thousand | 663.2 Thousand |
Retained Earnings | -149.84 Million | -108.16 Million | -72.87 Million | -37.4 Million | -33.46 Million | -23.84 Million |
Accumulated other comprehensive income | 3.95 Million | 4.99 Million | 5.77 Million | 6.26 Million | 12.41 Million | 11.63 Million |
Common Stock Equity | 1.31 Million | 13.81 Million | 49.88 Million | 64.94 Million | 14.74 Million | 12.5 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 141 Thousand | 141 Thousand | 67 Thousand | 411 Thousand | - | - |
Total Debt | 47.83 Million | 32.37 Million | 18.53 Million | 4.44 Million | 4.73 Million | 6.07 Million |
Net Debt | 39.55 Million | 20.77 Million | 9.68 Million | -37.99 Million | 2.29 Million | 3.8 Million |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 71.36 Million | 66.9 Million | 81.53 Million | 68.6 Million | 68.6 Million | 75.77 Million |
Total Current Assets | 38.08 Million | 31.82 Million | 44.63 Million | 29.5 Million | 29.5 Million | 35.72 Million |
Cash And Short Term Investments | 13.85 Million | 3.4 Million | 18.09 Million | 8.28 Million | 8.28 Million | 14.54 Million |
Cash and Cash Equivalents | 13.85 Million | 3.4 Million | 18.09 Million | 8.28 Million | 8.28 Million | 14.54 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 10.02 Million | 14.24 Million | 11.68 Million | 7.85 Million | 7.85 Million | 8.03 Million |
Inventory | 14.2 Million | 14.17 Million | 14.85 Million | 13.35 Million | 13.35 Million | 13.14 Million |
Other Current Assets | 10.02 Million | 12.65 Million | 2.54 Million | 1.69 Million | 1.69 Million | 1.00 |
Total Non-Current Assets | 33.28 Million | 35.07 Million | 36.9 Million | 39.1 Million | 39.1 Million | 40.04 Million |
Net PPE | 13.8 Million | 14.22 Million | 14.71 Million | 15.19 Million | 15.19 Million | 15.51 Million |
Good Will And Intangible Assets | 19.29 Million | 20.66 Million | 22.05 Million | 23.76 Million | 23.76 Million | 24.39 Million |
Good Will | 5.54 Million | 584 Thousand | 7.62 Million | 8.66 Million | 8.66 Million | - |
Intangible Assets | 13.74 Million | 20.08 Million | 22.05 Million | 15.1 Million | 15.1 Million | 24.39 Million |
Long-Term Investments | 185 Thousand | 185 Thousand | 141 Thousand | 141 Thousand | 141 Thousand | 141 Thousand |
Tax Assets | -185 Thousand | -20.08 Million | -141 Thousand | -141 Thousand | -141 Thousand | -141 Thousand |
Other Non Current Assets | 185 Thousand | 20.08 Million | 141 Thousand | 141 Thousand | 141 Thousand | 141 Thousand |
Other Assets | - | 1.00 | - | 1.00 | 1.00 | - |
Total Liabilities | 61.45 Million | 74.98 Million | 76.6 Million | 67.29 Million | 67.29 Million | 61.82 Million |
Total Current Liabilities | 33.29 Million | 56.25 Million | 56.11 Million | 47.79 Million | 47.79 Million | 43.85 Million |
Account Payables | 8.72 Million | 10.6 Million | 10.4 Million | 9.9 Million | 9.9 Million | 9.26 Million |
Tax Payables | 133 Thousand | 84 Thousand | 40 Thousand | 112 Thousand | 112 Thousand | 60 Thousand |
Short Term Debt | 13.05 Million | 32.4 Million | 35.93 Million | 30.71 Million | 30.71 Million | 28.75 Million |
Deferred Revenue | 133 Thousand | 84 Thousand | 40 Thousand | 112 Thousand | 112 Thousand | 4.67 Million |
Other Current Liabilities | 11.38 Million | 13.16 Million | 9.73 Million | 7.06 Million | 7.06 Million | 1.15 Million |
Total Non Current Liabilities | 28.16 Million | 18.73 Million | 20.49 Million | 19.49 Million | 19.49 Million | 17.97 Million |
Long-Term Debt | 25.93 Million | 16.45 Million | 18.16 Million | 17.12 Million | 17.12 Million | 15.57 Million |
Deferred Revenue Non Current | - | - | -2.32 Million | -2.37 Million | -2.37 Million | -2.39 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 1.00 | 2.32 Million | 2.37 Million | 2.37 Million | 2.39 Million |
Other Liabilities | - | - | - | 1.00 | 1.00 | - |
Total Equity | 9.9 Million | -8.08 Million | 4.93 Million | 1.31 Million | 1.31 Million | 13.95 Million |
Stock Holders Equity | 9.9 Million | -8.08 Million | 4.93 Million | 1.31 Million | 1.31 Million | 13.95 Million |
Common Stock | 1.11 Million | 993 Thousand | 993 Thousand | 945 Thousand | 945 Thousand | 945 Thousand |
Retained Earnings | -188.4 Million | -175.98 Million | -164.03 Million | -149.84 Million | -149.84 Million | -137.46 Million |
Accumulated other comprehensive income | 3.17 Million | 3.43 Million | 3.69 Million | 3.95 Million | 3.95 Million | 4.21 Million |
Common Stock Equity | 9.9 Million | -8.08 Million | 4.93 Million | 1.31 Million | 1.31 Million | 13.95 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 185 Thousand | 185 Thousand | 141 Thousand | 141 Thousand | 141 Thousand | 141 Thousand |
Total Debt | 38.99 Million | 48.85 Million | 54.1 Million | 47.83 Million | 47.83 Million | 44.33 Million |
Net Debt | 25.13 Million | 45.45 Million | 36 Million | 39.55 Million | 39.55 Million | 29.78 Million |
HNRA-WT
RESPONIND
2477
PILANIINVS
000370
HCD