Trifork Holding AG
TRIFOR.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | DKK 18 | DKK 17 | DKK 18 | DKK 33 |
| Dep. & Amort. | DKK 16 | DKK 13 | DKK 12 | DKK 12 |
| Deferred Tax | DKK 0 | DKK 0 | -DKK 1 | -DKK 0 |
| Stock-Based Comp. | DKK 0 | DKK 1 | DKK 1 | DKK 0 |
| Change in WC | -DKK 2 | -DKK 1 | -DKK 6 | -DKK 10 |
| Other Non-Cash | -DKK 14 | -DKK 4 | -DKK 2 | -DKK 27 |
| Operating Cash Flow | DKK 18 | DKK 27 | DKK 22 | DKK 8 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -DKK 3 | -DKK 5 | -DKK 6 | -DKK 6 |
| Net Acquisitions | -DKK 9 | -DKK 11 | -DKK 7 | DKK 53 |
| Inv. Purchases | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Inv. Sales/Matur. | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Other Inv. Act. | -DKK 1 | -DKK 5 | DKK 4 | DKK 2 |
| Investing Cash Flow | -DKK 13 | -DKK 20 | -DKK 9 | DKK 50 |
| Financing Activities | – | – | – | – |
| Debt Repay. | DKK 13 | DKK 27 | -DKK 6 | -DKK 27 |
| Stock Issued | DKK 0 | DKK 0 | DKK 0 | DKK 19 |
| Stock Repurch. | -DKK 1 | -DKK 5 | -DKK 1 | -DKK 1 |
| Dividends Paid | -DKK 2 | -DKK 3 | -DKK 8 | -DKK 13 |
| Other Fin. Act. | -DKK 20 | -DKK 24 | -DKK 12 | -DKK 13 |
| Financing Cash Flow | -DKK 10 | -DKK 5 | -DKK 27 | -DKK 32 |
| Forex Effect | -DKK 0 | DKK 0 | -DKK 0 | DKK 2 |
| Net Chg. in Cash | -DKK 5 | DKK 2 | -DKK 14 | DKK 27 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | DKK 33 | DKK 31 | DKK 45 | DKK 18 |
| End Cash | DKK 28 | DKK 33 | DKK 31 | DKK 45 |
| Free Cash Flow | DKK 11 | DKK 18 | DKK 16 | DKK 2 |