DKK 44.6
(0.45%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 35.34 Million | 33.19 Million | 32.51 Million | 25.13 Million | 27.24 Million | 34.47 Million |
Total Current Assets | 17.97 Million | 16.5 Million | 16.01 Million | 11.07 Million | 9.24 Million | 14.26 Million |
Cash And Short Term Investments | 15 Thousand | 49 Thousand | 2000.00 | 256 Thousand | 268 Thousand | 224 Thousand |
Cash and Cash Equivalents | 15 Thousand | 49 Thousand | 2000.00 | 256 Thousand | 268 Thousand | 224 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 12.52 Million | 9.95 Million | 11.37 Million | 8.27 Million | 2.97 Million | 3.48 Million |
Inventory | 5.18 Million | 4.64 Million | 4.27 Million | 2.39 Million | 2.44 Million | 2.81 Million |
Other Current Assets | 251 Thousand | 1.85 Million | 11.74 Million | 8.42 Million | 3.55 Million | 7.75 Million |
Total Non-Current Assets | 17.36 Million | 16.68 Million | 16.5 Million | 14.05 Million | 17.99 Million | 20.2 Million |
Net PPE | 2.31 Million | 2.1 Million | 3.05 Million | 913 Thousand | 1.48 Million | 121 Thousand |
Good Will And Intangible Assets | 12.49 Million | 11.96 Million | 11.09 Million | 10.92 Million | 14.31 Million | 17.35 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 12.49 Million | 11.96 Million | 11.09 Million | 10.92 Million | 14.31 Million | 17.35 Million |
Long-Term Investments | 411 Thousand | 14.54 Million | 14.35 Million | 11.91 Million | 57 Thousand | 17.7 Million |
Tax Assets | 2.14 Million | 2.14 Million | 2.14 Million | 2.14 Million | 2.14 Million | 2.5 Million |
Other Non Current Assets | 1000.00 | -14.07 Million | -14.14 Million | -11.83 Million | -1000.00 | -17.47 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 25.16 Million | 26.56 Million | 24.43 Million | 15.55 Million | 15.82 Million | 15.91 Million |
Total Current Liabilities | 19.96 Million | 23.59 Million | 18.9 Million | 10.86 Million | 15.43 Million | 11.83 Million |
Account Payables | 2.54 Million | 2.62 Million | 2.28 Million | 623 Thousand | 645 Thousand | 2.55 Million |
Tax Payables | - | - | 2.16 Million | - | - | - |
Short Term Debt | 5.09 Million | 8.89 Million | 11.15 Million | 3.57 Million | 7.8 Million | 6.32 Million |
Deferred Revenue | 9.11 Million | -8.89 Million | -11.15 Million | -3.57 Million | -7.8 Million | -6.32 Million |
Other Current Liabilities | 3.21 Million | 20.97 Million | 16.61 Million | 10.24 Million | 14.79 Million | 9.28 Million |
Total Non Current Liabilities | 5.2 Million | 2.97 Million | 5.52 Million | 4.68 Million | 386 Thousand | 4.08 Million |
Long-Term Debt | 5.2 Million | 2.97 Million | 5.52 Million | 4.68 Million | 386 Thousand | 4.08 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | 1000.00 |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.17 Million | 6.62 Million | 8.08 Million | 9.57 Million | 11.42 Million | 18.55 Million |
Stock Holders Equity | 10.17 Million | 6.62 Million | 8.08 Million | 9.57 Million | 11.42 Million | 18.55 Million |
Common Stock | 5.7 Million | 23.81 Million | 23.66 Million | 23.56 Million | 22.89 Million | 22.89 Million |
Retained Earnings | -346 Thousand | -21.31 Million | -18.71 Million | -16.88 Million | -14.51 Million | -7.55 Million |
Accumulated other comprehensive income | 4.82 Million | 4.12 Million | 3.13 Million | 2.89 Million | 3.03 Million | 3.21 Million |
Common Stock Equity | 10.17 Million | 6.62 Million | 8.08 Million | 9.57 Million | 11.42 Million | 18.55 Million |
Capital Lease Obligation | 1.59 Million | 1.32 Million | 2.05 Million | 880 Thousand | 1.6 Million | - |
Total Investments | 411 Thousand | 14.54 Million | 14.35 Million | 11.91 Million | 57 Thousand | 17.7 Million |
Total Debt | 10.29 Million | 11.86 Million | 16.68 Million | 8.26 Million | 8.19 Million | 10.4 Million |
Net Debt | 10.27 Million | 11.81 Million | 16.68 Million | 8 Million | 7.92 Million | 10.18 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 35.34 Million | 35.34 Million | 35.34 Million | 31.47 Million | 31.47 Million | 33.19 Million |
Total Current Assets | 17.97 Million | 17.97 Million | 17.97 Million | 14.85 Million | 14.85 Million | 16.5 Million |
Cash And Short Term Investments | 15 Thousand | 15 Thousand | 15 Thousand | 881 Thousand | 881 Thousand | 49 Thousand |
Cash and Cash Equivalents | 15 Thousand | 15 Thousand | 15 Thousand | 881 Thousand | 881 Thousand | 49 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 12.52 Million | - | 10.87 Million | 7.61 Million | 7.55 Million | 9.95 Million |
Inventory | 5.18 Million | 5.18 Million | 5.18 Million | 4.94 Million | 4.94 Million | 4.64 Million |
Other Current Assets | 251 Thousand | - | 1.64 Million | 1.41 Million | 1.47 Million | 1.85 Million |
Total Non-Current Assets | 17.36 Million | 17.36 Million | 17.36 Million | 16.61 Million | 16.61 Million | 16.68 Million |
Net PPE | 2.31 Million | 2.31 Million | 2.32 Million | 1.66 Million | 1.66 Million | 2.1 Million |
Good Will And Intangible Assets | 12.49 Million | 12.49 Million | 12.49 Million | 12.33 Million | 12.33 Million | 11.96 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 12.49 Million | 12.49 Million | 12.49 Million | 12.33 Million | 12.33 Million | 11.96 Million |
Long-Term Investments | 411 Thousand | 411 Thousand | - | - | - | 14.54 Million |
Tax Assets | 2.14 Million | 2.14 Million | - | 2.14 Million | - | 2.14 Million |
Other Non Current Assets | 1000.00 | 1000.00 | 2.55 Million | 470 Thousand | 2.61 Million | -14.07 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 25.16 Million | 25.16 Million | 25.16 Million | 25.23 Million | 25.23 Million | 26.56 Million |
Total Current Liabilities | 19.96 Million | 19.96 Million | 19.96 Million | 22.64 Million | 22.64 Million | 23.59 Million |
Account Payables | 2.54 Million | 2.54 Million | 2.54 Million | 2.72 Million | 2.72 Million | 2.62 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 5.09 Million | 5.09 Million | 4.28 Million | 891 Thousand | - | 8.89 Million |
Deferred Revenue | 9.11 Million | - | 2.4 Million | 14.37 Million | - | -8.89 Million |
Other Current Liabilities | 3.21 Million | 12.32 Million | 13.13 Million | 4.65 Million | 19.91 Million | 20.97 Million |
Total Non Current Liabilities | 5.2 Million | 5.2 Million | 5.2 Million | 2.59 Million | 2.59 Million | 2.97 Million |
Long-Term Debt | 5.2 Million | 5.2 Million | 4.41 Million | 2.59 Million | 2.59 Million | 2.97 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 790 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.17 Million | 10.17 Million | 10.17 Million | 6.23 Million | 6.23 Million | 6.62 Million |
Stock Holders Equity | 10.17 Million | 10.17 Million | 10.17 Million | 6.23 Million | 6.23 Million | 6.62 Million |
Common Stock | 5.7 Million | 5.7 Million | 5.7 Million | 4.76 Million | 4.76 Million | 23.81 Million |
Retained Earnings | -346 Thousand | -346 Thousand | -346 Thousand | -3.07 Million | -3.07 Million | -21.31 Million |
Accumulated other comprehensive income | 4.82 Million | - | 4.82 Million | 4.55 Million | 4.55 Million | 4.12 Million |
Common Stock Equity | 10.17 Million | 10.17 Million | 10.17 Million | 6.23 Million | 6.23 Million | 6.62 Million |
Capital Lease Obligation | 1.59 Million | 1.59 Million | 1.59 Million | 986 Thousand | 986 Thousand | 1.32 Million |
Total Investments | 411 Thousand | 411 Thousand | - | - | - | 14.54 Million |
Total Debt | 10.29 Million | 10.29 Million | 8.69 Million | 3.48 Million | 2.59 Million | 11.86 Million |
Net Debt | 10.27 Million | 10.27 Million | 8.68 Million | 2.6 Million | 1.71 Million | 11.81 Million |
EG7
DIV
AIR
BWIN
HNDAF
KUD