SEK 14.45
(2.48%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 271.9 Million | 294.1 Million | 164.02 Million | 3.93 Million | 13.14 Million | 15.95 Million |
Total Current Assets | 127 Million | 129.13 Million | 124.43 Million | 2.86 Million | 9.1 Million | 11.42 Million |
Cash And Short Term Investments | 13.2 Million | 15.25 Million | 66.24 Million | 920 Thousand | 271 Thousand | 955 Thousand |
Cash and Cash Equivalents | 13.2 Million | 15.25 Million | 66.24 Million | 920 Thousand | 271 Thousand | 955 Thousand |
Short Term Investments | - | -992 Thousand | - | -10.32 Million | - | - |
Net Receivables | 19.1 Million | 15.8 Million | 13.85 Million | 3.52 Million | 238 Thousand | 471 Thousand |
Inventory | 90.2 Million | 86.07 Million | 44.34 Million | 1.48 Million | 8.43 Million | 9.79 Million |
Other Current Assets | 4.5 Million | 3.77 Million | - | 382.00 | 169 Thousand | 675 Thousand |
Total Non-Current Assets | 144.89 Million | 164.96 Million | 39.58 Million | 1.07 Million | 4.03 Million | 4.52 Million |
Net PPE | 2.1 Million | 2.37 Million | 1.7 Million | 54 Thousand | 85 Thousand | 74 Thousand |
Good Will And Intangible Assets | 146.36 Million | 159.91 Million | 35.64 Million | 1.01 Million | 3.44 Million | 3.94 Million |
Good Will | 144.47 Million | 158.78 Million | 35.64 Million | 1.01 Million | 3.44 Million | 3.94 Million |
Intangible Assets | 1.88 Million | 1.12 Million | - | - | - | - |
Long-Term Investments | 1.9 Million | 996 Thousand | 4000.00 | 10.33 Million | 4000.00 | 4000.00 |
Tax Assets | 1.67 Million | 1.67 Million | 2.23 Million | -10.33 Million | 500 Thousand | 500 Thousand |
Other Non Current Assets | -7.13 Million | - | -1000.00 | 4000.00 | - | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 98.4 Million | 133.3 Million | 35.18 Million | 14.38 Million | 11.1 Million | 10.17 Million |
Total Current Liabilities | 77.6 Million | 63.92 Million | 32.87 Million | 14.38 Million | 9.19 Million | 10.05 Million |
Account Payables | 25 Million | 24.16 Million | 12.84 Million | 3.31 Million | 2.81 Million | 2.92 Million |
Tax Payables | 170 Thousand | 565 Thousand | 2.8 Million | 8000.00 | 34 Thousand | 42 Thousand |
Short Term Debt | 27.2 Million | 5.04 Million | 4.16 Million | 5.41 Million | 3.4 Million | 3.14 Million |
Deferred Revenue | 515 Thousand | 479 Thousand | 5.38 Million | 1.62 Million | 1.83 Million | 42 Thousand |
Other Current Liabilities | 24.88 Million | 34.24 Million | 10.47 Million | 4.03 Million | 1.14 Million | 3.94 Million |
Total Non Current Liabilities | 20.8 Million | 69.38 Million | 2.31 Million | 1.64 Million | 1.91 Million | 119 Thousand |
Long-Term Debt | 13.5 Million | 44.92 Million | 4.16 Million | - | 1.91 Million | 24 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 4.3 Million | 21.45 Million | -4.16 Million | -1.00 | - | - |
Other Liabilities | - | - | - | -1.64 Million | - | - |
Total Equity | 173.5 Million | 160.79 Million | 128.83 Million | -10.45 Million | 2.03 Million | 5.77 Million |
Stock Holders Equity | 173.5 Million | 160.79 Million | 128.83 Million | -10.45 Million | 2.03 Million | 5.77 Million |
Common Stock | 113.2 Million | 105.39 Million | 97.19 Million | 1.98 Million | 1.98 Million | 1.98 Million |
Retained Earnings | 63.52 Million | 1.49 Million | 19.78 Million | -30.28 Million | -17.79 Million | -14.05 Million |
Accumulated other comprehensive income | - | 1.49 Million | - | 20 Thousand | 20 Thousand | 20 Thousand |
Common Stock Equity | 173.5 Million | 160.79 Million | 128.83 Million | -10.45 Million | 2.03 Million | 5.77 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 1.9 Million | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 |
Total Debt | 40.7 Million | 49.96 Million | 4.16 Million | 5.41 Million | 5.31 Million | 3.17 Million |
Net Debt | 27.5 Million | 34.71 Million | -62.07 Million | 4.49 Million | 5.04 Million | 2.21 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 271.8 Million | 273.6 Million | 271.9 Million | 271.9 Million | 284 Million | 289 Million |
Total Current Assets | 131.8 Million | 128.8 Million | 127 Million | 127 Million | 130.6 Million | 130.8 Million |
Cash And Short Term Investments | 10.6 Million | 7.6 Million | 13.2 Million | 13.2 Million | 9 Million | 16.8 Million |
Cash and Cash Equivalents | 10.6 Million | 7.6 Million | 13.2 Million | 13.2 Million | 9 Million | 16.8 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 14.3 Million | 23.3 Million | 19.1 Million | 19.1 Million | 22.2 Million | 15.8 Million |
Inventory | 102 Million | 93.1 Million | 90.2 Million | 90.2 Million | 94.6 Million | 93 Million |
Other Current Assets | 4.9 Million | 4.8 Million | 4.5 Million | 4.5 Million | 4.8 Million | 5.2 Million |
Total Non-Current Assets | 140 Million | 144.8 Million | 144.89 Million | 144.89 Million | 153.4 Million | 158.2 Million |
Net PPE | 1.6 Million | 1.8 Million | 2.1 Million | 2.1 Million | 2.1 Million | 2.3 Million |
Good Will And Intangible Assets | 137.1 Million | 141.8 Million | 146.36 Million | 146.36 Million | 149.4 Million | 154 Million |
Good Will | - | - | 144.47 Million | 144.47 Million | - | - |
Intangible Assets | 137.1 Million | - | 1.88 Million | 1.88 Million | 149.4 Million | - |
Long-Term Investments | 1.3 Million | 1.3 Million | 1.9 Million | 1.9 Million | 1.9 Million | 1.9 Million |
Tax Assets | -137.1 Million | -141.8 Million | 1.67 Million | 1.67 Million | -1.9 Million | -1.9 Million |
Other Non Current Assets | 137.1 Million | 141.7 Million | -7.13 Million | -7.13 Million | 1.9 Million | 1.9 Million |
Other Assets | - | - | 1.00 | 1.00 | - | - |
Total Liabilities | 98.1 Million | 98.4 Million | 98.4 Million | 98.4 Million | 110.4 Million | 113.8 Million |
Total Current Liabilities | 60.7 Million | 78.7 Million | 77.6 Million | 77.6 Million | 86.5 Million | 86.6 Million |
Account Payables | 23.5 Million | 31.5 Million | 25 Million | 25 Million | 30.7 Million | 27.7 Million |
Tax Payables | 200 Thousand | 15.1 Million | 170 Thousand | 170 Thousand | - | -900 Thousand |
Short Term Debt | 4.9 Million | 13.7 Million | 27.2 Million | 27.2 Million | 30.5 Million | 27.1 Million |
Deferred Revenue | 200 Thousand | - | 515 Thousand | 515 Thousand | 8 Million | 12.5 Million |
Other Current Liabilities | 32.1 Million | 33.5 Million | 24.88 Million | 24.88 Million | 17.3 Million | 19.3 Million |
Total Non Current Liabilities | 37.39 Million | 19.7 Million | 20.8 Million | 20.8 Million | 23.9 Million | 27.2 Million |
Long-Term Debt | 30.4 Million | 12.7 Million | 13.5 Million | 13.5 Million | 14.9 Million | 16.1 Million |
Deferred Revenue Non Current | -1.00 | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 4.3 Million | 4.3 Million | 4.3 Million | 4.3 Million | 6 Million | 8.1 Million |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 173.5 Million | 175.2 Million | 173.5 Million | 173.5 Million | 173.6 Million | 175.2 Million |
Stock Holders Equity | 173.5 Million | 175.2 Million | 173.5 Million | 173.5 Million | 173.6 Million | 175.2 Million |
Common Stock | 113.2 Million | 113.2 Million | 113.2 Million | 113.2 Million | 113.2 Million | 113.2 Million |
Retained Earnings | -12.6 Million | -10.9 Million | 63.52 Million | 63.52 Million | -8.5 Million | -7 Million |
Accumulated other comprehensive income | -12.6 Million | -10.9 Million | - | - | -8.5 Million | -7 Million |
Common Stock Equity | 173.5 Million | 175.2 Million | 173.5 Million | 173.5 Million | 173.6 Million | 175.2 Million |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | 1.3 Million | 1.3 Million | 1.9 Million | 1.9 Million | 1.9 Million | 1.9 Million |
Total Debt | 35.3 Million | 26.4 Million | 40.7 Million | 40.7 Million | 45.4 Million | 43.2 Million |
Net Debt | 24.7 Million | 18.8 Million | 27.5 Million | 27.5 Million | 36.4 Million | 26.4 Million |
TERRAREAL
FFN
NSE
HKHGF
MCOIF
ITONF