(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 435.47%8.47B | 427.82%8.93B | 100.43%2.01B | 38.65%1.63B | 38.65%1.63B | 361.84%1.58B | 95.78%1.69B | -10.84%1B | -17.53%1.18B | -17.53%1.18B |
-Cash and cash equivalents | 32.92%511.02M | 2,083.59%7.16B | -19.56%668.49M | -57.98%449.31M | -57.98%449.31M | 12.22%384.44M | -40.77%327.69M | -26.01%831.08M | -5.30%1.07B | -5.30%1.07B |
-Short-term investments | 564.68%7.96B | 30.24%1.78B | 685.55%1.34B | 989.90%1.18B | 989.90%1.18B | --1.2B | 338.52%1.36B | --170.44M | -63.68%108.61M | -63.68%108.61M |
-Accounts receivable | -99.94%207K | -90.08%11.62M | -91.17%8.95M | 5.83%122.36M | 5.83%122.36M | 946.04%351.05M | 159.99%117.08M | 42.54%101.32M | -24.65%115.62M | -24.65%115.62M |
-Taxes receivable | -51.13%10.74M | -48.81%11.06M | 117.59%46.74M | -23.90%16.44M | -23.90%16.44M | -11.09%21.98M | -11.23%21.6M | 8.68%21.48M | 0.17%21.6M | 0.17%21.6M |
-Other receivables | --190.77M | --131.13M | --39.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -92.50%803K | -93.74%803K | -65.49%2.92M | 517.03%7.94M | 517.03%7.94M | --10.71M | 1,467.60%12.82M | 124.79%8.45M | -98.91%1.29M | -98.91%1.29M |
Prepaid assets | --43.77M | --60.34M | --55.17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | ---- | ---- | --1.23B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 343.48%8.72B | 396.11%9.15B | 199.10%3.39B | 35.21%1.78B | 35.21%1.78B | 135.76%1.97B | 84.25%1.84B | -28.39%1.13B | -23.54%1.32B | -23.54%1.32B |
Non current assets | ||||||||||
Net PPE | -16.31%128.92M | -6.94%146.34M | -7.83%147.68M | -9.45%149.85M | -9.45%149.85M | -15.46%154.04M | -15.36%157.25M | -14.39%160.24M | -25.27%165.49M | -25.27%165.49M |
-Gross PPE | -16.31%128.92M | -6.94%146.34M | -7.83%147.68M | -6.99%220.28M | -6.99%220.28M | -15.46%154.04M | -15.36%157.25M | -14.39%160.24M | 6.95%236.85M | 6.95%236.85M |
-Accumulated depreciation | ---- | ---- | ---- | 1.30%-70.43M | 1.30%-70.43M | ---- | ---- | ---- | ---71.36M | ---71.36M |
Goodwill and other intangible assets | 31.03%11.58M | --11.98M | --11.63M | --12.26M | --12.26M | 249.27%8.84M | ---- | ---- | --0 | --0 |
-Other intangible assets | ---- | ---- | ---- | --12.26M | --12.26M | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 334.90%911.42M | 389.74%1.01B | -4.36%198.69M | -10.40%200.21M | -10.40%200.21M | -18.68%209.57M | -19.55%205.81M | -18.69%207.74M | -35.42%223.45M | -35.42%223.45M |
Total assets | 342.65%9.63B | 395.47%10.16B | 167.57%3.59B | 28.59%1.98B | 28.59%1.98B | 99.29%2.18B | 63.12%2.05B | -27.04%1.34B | -25.53%1.54B | -25.53%1.54B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.34%229.7M | 21.99%227.3M | 92.10%260.59M | 48.22%267.92M | 48.22%267.92M | 571.09%242.65M | 434.91%186.32M | 219.80%135.66M | -32.14%180.76M | -32.14%180.76M |
-accounts payable | -5.34%229.7M | 21.99%227.3M | 92.10%260.59M | 48.22%267.92M | 48.22%267.92M | 571.09%242.65M | 434.91%186.32M | 219.80%135.66M | -32.14%180.76M | -32.14%180.76M |
Current debt and capital lease obligation | 6.43%15.94M | 101.89%29.85M | 0.94%14.97M | 13.08%16.66M | 13.08%16.66M | 0.45%14.97M | 6.95%14.79M | 12.18%14.83M | -1.13%14.73M | -1.13%14.73M |
-Current capital lease obligation | 6.43%15.94M | 101.89%29.85M | 0.94%14.97M | 13.08%16.66M | 13.08%16.66M | 0.45%14.97M | 6.95%14.79M | 12.18%14.83M | -1.13%14.73M | -1.13%14.73M |
Current liabilities | -4.65%245.63M | 27.87%257.15M | 83.12%275.56M | 45.57%284.58M | 45.57%284.58M | 14.03%257.62M | -23.12%201.11M | -54.42%150.49M | -41.53%195.49M | -41.53%195.49M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 269.55%373.56M | 252.82%360.14M | -24.81%374.22M | -76.08%102.58M | -76.08%102.58M | -78.98%101.09M | -78.36%102.07M | -35.94%497.73M | -44.50%428.74M | -44.50%428.74M |
-Long term debt | --280.99M | --276.79M | -30.58%272.6M | --0 | --0 | --0 | --0 | -40.68%392.67M | -50.50%320.74M | -50.50%320.74M |
-Long term capital lease obligation | -8.43%92.57M | -18.34%83.35M | -3.27%101.62M | -5.02%102.58M | -5.02%102.58M | -9.98%101.09M | -10.12%102.07M | -8.68%105.06M | -13.34%108M | -13.34%108M |
Derivative product liabilities | --127.5M | --142.22M | --99.06M | --0 | --0 | ---- | ---- | ---- | --80.6M | --80.6M |
Total non current liabilities | 395.68%501.05M | 314.72%502.36M | -8.42%473.28M | -80.59%102.58M | -80.59%102.58M | -79.75%101.09M | -75.28%121.13M | -35.20%516.78M | -34.40%528.4M | -34.40%528.4M |
Total liabilities | 108.16%746.69M | 135.69%759.51M | 12.22%748.84M | -46.52%387.15M | -46.52%387.15M | -50.53%358.71M | -57.13%322.24M | -40.83%667.27M | -36.49%723.9M | -36.49%723.9M |
Shareholders'equity | ||||||||||
Share capital | 21.04%71.02M | 21.08%71M | 20.47%62.65M | 13.63%58.75M | 13.63%58.75M | 26.08%58.68M | 26.04%58.64M | 19.18%52M | 18.49%51.7M | 18.49%51.7M |
-common stock | 21.04%71.02M | 21.08%71M | 20.47%62.65M | 13.63%58.75M | 13.63%58.75M | 26.08%58.68M | 26.04%58.64M | 19.18%52M | 18.49%51.7M | 18.49%51.7M |
Retained earnings | -437.27%-5.89B | -425.71%-5.38B | -946.89%-5.11B | -17.34%-4.89B | -17.34%-4.89B | 479.63%1.75B | 275.63%1.65B | 117.07%602.83M | ---4.17B | ---4.17B |
Paid-in capital | --14.68B | --14.68B | --7.86B | 30.18%6.41B | 30.18%6.41B | ---- | ---- | ---- | --4.92B | --4.92B |
Total stockholders'equity | 388.95%8.88B | 443.93%9.4B | 321.54%2.84B | 95.22%1.59B | 95.22%1.59B | 395.80%1.82B | 242.10%1.73B | -5.14%673.24M | -12.06%815.91M | -12.06%815.91M |
Total equity | 388.95%8.88B | 443.93%9.4B | 321.54%2.84B | 95.22%1.59B | 95.22%1.59B | 395.80%1.82B | 242.10%1.73B | -5.14%673.24M | -12.06%815.91M | -12.06%815.91M |
Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data