(Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | (Q2)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 121.60%277M | -16.04%157M | -16.04%157M | 14.29%144M | 62.50%182M | -11.35%125M | 192.19%187M | 192.19%187M | 0.00%126M | -22.76%112M |
-Cash and cash equivalents | 121.60%277M | -16.04%157M | -16.04%157M | 14.29%144M | 62.50%182M | -11.35%125M | 192.19%187M | 192.19%187M | 0.00%126M | -22.76%112M |
-Accounts receivable | -9.73%640M | 2.54%766M | 2.54%766M | -4.15%693M | -4.14%671M | 6.94%709M | 6.87%747M | 6.87%747M | 15.31%723M | 15.13%700M |
-Taxes receivable | 54.84%48M | 117.39%50M | 117.39%50M | 109.09%46M | 400.00%45M | 244.44%31M | 76.92%23M | 76.92%23M | 100.00%22M | 80.00%9M |
-Other receivables | -6.38%44M | 22.22%44M | 22.22%44M | 36.36%45M | 66.67%50M | 67.86%47M | 80.00%36M | 80.00%36M | 83.33%33M | 36.36%30M |
Inventory | -25.31%903M | -25.78%907M | -25.78%907M | -12.13%985M | 9.59%1.09B | 33.59%1.21B | 63.37%1.22B | 63.37%1.22B | 63.89%1.12B | 56.80%991M |
Prepaid assets | 2.44%84M | -6.41%73M | -6.41%73M | -39.47%69M | 1.37%74M | 28.13%82M | 21.88%78M | 21.88%78M | 32.56%114M | 21.67%73M |
Total current assets | -9.53%2B | -12.85%2.01B | -12.85%2.01B | -6.91%1.99B | 10.70%2.12B | 22.38%2.22B | 43.28%2.3B | 43.28%2.3B | 38.02%2.14B | 30.10%1.92B |
Non current assets | ||||||||||
Net PPE | -2.89%1.18B | -5.48%1.16B | -5.48%1.16B | 1.92%1.22B | 5.83%1.22B | 6.78%1.21B | 44.44%1.22B | 44.44%1.22B | 51.07%1.2B | 63.82%1.15B |
-Gross PPE | -2.89%1.18B | -2.66%1.76B | -2.66%1.76B | 1.92%1.22B | 5.83%1.22B | 6.78%1.21B | 113.59%1.81B | 113.59%1.81B | 51.07%1.2B | 63.82%1.15B |
-Accumulated depreciation | ---- | -3.25%-604M | -3.25%-604M | ---- | ---- | ---- | ---585M | ---585M | ---- | ---- |
Goodwill and other intangible assets | 1.74%3.57B | -0.22%3.61B | -0.22%3.61B | 0.00%3.52B | 2.84%3.52B | 5.34%3.51B | 11.56%3.62B | 11.56%3.62B | 12.05%3.52B | 11.77%3.42B |
-Goodwill | -1.48%1.54B | -3.57%1.57B | -3.57%1.57B | -1.97%1.55B | 0.91%1.55B | 2.64%1.56B | 7.91%1.62B | 7.91%1.62B | 6.05%1.58B | 2.34%1.53B |
-Other intangible assets | 4.31%2.04B | 2.51%2.05B | 2.51%2.05B | 1.59%1.98B | 4.40%1.97B | 7.61%1.95B | 14.71%2B | 14.71%2B | 17.44%1.95B | 20.81%1.89B |
Total non current assets | 0.90%4.83B | -1.22%4.85B | -1.22%4.85B | 1.07%4.83B | 3.77%4.82B | 6.07%4.79B | 18.85%4.91B | 18.85%4.91B | 19.03%4.78B | 20.70%4.64B |
Total assets | -2.40%6.84B | -4.93%6.86B | -4.93%6.86B | -1.40%6.82B | 5.80%6.94B | 10.73%7.01B | 25.70%7.22B | 25.70%7.22B | 24.32%6.92B | 23.30%6.56B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -15.71%767M | -20.13%861M | -20.13%861M | -20.20%814M | -0.26%780M | 17.88%910M | 40.92%1.08B | 40.92%1.08B | 59.62%1.02B | 26.13%782M |
-accounts payable | -32.22%345M | -40.17%359M | -40.17%359M | -37.14%369M | -3.50%358M | 25.68%509M | 64.84%600M | 64.84%600M | 87.54%587M | 24.08%371M |
-Total tax payable | 300.00%28M | -41.18%10M | -41.18%10M | -64.00%9M | -73.08%7M | -69.57%7M | -26.09%17M | -26.09%17M | 38.89%25M | 0.00%26M |
-Other payable | 0.00%394M | 6.72%492M | 6.72%492M | 6.86%436M | 7.79%415M | 14.53%394M | 21.96%461M | 21.96%461M | 32.47%408M | 30.51%385M |
Current provisions | 50.00%6M | 125.00%9M | 125.00%9M | 38.46%18M | -71.43%4M | -73.33%4M | -69.23%4M | -69.23%4M | 44.44%13M | 55.56%14M |
Current debt and capital lease obligation | -9.76%74M | -8.86%72M | -8.86%72M | 11.27%79M | 20.59%82M | -2.38%82M | 25.40%79M | 25.40%79M | -87.37%71M | 25.93%68M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
-Current capital lease obligation | -9.76%74M | -8.86%72M | -8.86%72M | 11.27%79M | 20.59%82M | -2.38%82M | 25.40%79M | 25.40%79M | 14.52%71M | 25.93%68M |
Current liabilities | -14.96%847M | -18.86%942M | -18.86%942M | -17.48%911M | 0.23%866M | -1.68%996M | 18.47%1.16B | 18.47%1.16B | -18.16%1.1B | 5.24%864M |
Non current liabilities | ||||||||||
Long term provisions | -44.44%10M | -52.63%9M | -52.63%9M | ---- | -41.94%18M | -37.93%18M | -36.67%19M | -36.67%19M | 6.06%35M | -6.06%31M |
Long term debt and capital lease obligation | -70.22%554M | -71.01%512M | -71.01%512M | -55.01%665M | -42.98%833M | 41.34%1.86B | 132.37%1.77B | 132.37%1.77B | 631.68%1.48B | 162.30%1.46B |
-Long term debt | --0 | --0 | --0 | -84.00%160M | -65.48%340M | 60.47%1.38B | 127.27%1.25B | 127.27%1.25B | --1B | 146.25%985M |
-Long term capital lease obligation | 15.42%554M | -0.78%512M | -0.78%512M | 5.65%505M | 3.57%493M | 5.26%480M | 145.71%516M | 145.71%516M | 136.63%478M | 203.18%476M |
Total non current liabilities | -69.81%570M | -70.78%524M | -70.78%524M | -56.16%673M | -43.89%859M | 38.01%1.89B | 121.91%1.79B | 121.91%1.79B | 388.85%1.54B | 140.72%1.53B |
Total liabilities | -50.87%1.42B | -50.37%1.47B | -50.37%1.47B | -39.98%1.58B | -27.97%1.73B | 21.13%2.88B | 65.21%2.95B | 65.21%2.95B | 58.69%2.64B | 64.38%2.4B |
Shareholders'equity | ||||||||||
Share capital | 4.65%135M | 4.65%135M | 4.65%135M | 4.65%135M | 4.65%135M | 0.00%129M | 0.00%129M | 0.00%129M | 0.00%129M | 0.00%129M |
-common stock | 4.65%135M | 4.65%135M | 4.65%135M | 4.65%135M | 4.65%135M | 0.00%129M | 0.00%129M | 0.00%129M | 0.00%129M | 0.00%129M |
Retained earnings | 36.11%5.15B | --5.05B | --5.05B | 27.76%4.94B | 27.14%4.89B | 3.19%3.78B | ---- | ---- | --3.87B | 5.26%3.84B |
Total stockholders'equity | 31.51%5.42B | 26.57%5.39B | 26.57%5.39B | 22.37%5.24B | 25.23%5.21B | 4.46%4.12B | 7.82%4.26B | 7.82%4.26B | 9.68%4.28B | 7.80%4.16B |
Total equity | 31.51%5.42B | 26.57%5.39B | 26.57%5.39B | 22.37%5.24B | 25.23%5.21B | 4.46%4.12B | 7.82%4.26B | 7.82%4.26B | 9.68%4.28B | 7.80%4.16B |
Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
No Data
No Data