| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.95B | kr 2.92B | kr 2.61B | kr 2.65B | kr 2.48B |
| Gross Profit | kr 628.77M | kr 1.56B | kr 858.31M | kr 874.50M | kr 803.02M |
| Operating Income | kr 395.38M | kr 380.03M | kr 431.16M | kr 293.61M | kr 264.46M |
| EBITDA | kr 602.75M | kr 601.43M | kr 455.66M | kr 476.31M | kr 430.45M |
| Net Income | kr 265.00M | kr 260.93M | kr 158.51M | kr 212.84M | kr 202.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 109.28M | kr 150.41M | kr 50.28M | kr 93.42M | kr 82.16M |
| Total Assets | kr 3.99B | kr 3.16B | kr 3.02B | kr 2.96B | kr 2.53B |
| Total Debt | kr 1.58B | kr 955.20M | kr 1.06B | kr 1.11B | kr 885.15M |
| Net Debt | kr 1.47B | kr 804.79M | kr 1.01B | kr 1.02B | kr 802.99M |
| Total Liabilities | kr 2.19B | kr 1.47B | kr 1.56B | kr 1.70B | kr 1.45B |
| Stockholders' Equity | kr 1.80B | kr 1.69B | kr 1.46B | kr 1.26B | kr 1.08B |
| Cash Flow | |||||
| Free Cash Flow | kr 210.66M | kr 328.73M | kr 171.22M | kr 35.33M | kr 31.80M |
| Operating Cash Flow | kr 393.34M | kr 509.88M | kr 360.37M | kr 264.49M | kr 237.70M |
| Investing Cash Flow | kr -826.81M | kr -197.40M | kr -187.46M | kr -320.93M | kr -221.93M |
| Financing Cash Flow | kr 392.34M | kr -212.34M | kr -216.06M | kr 67.70M | kr -56.30M |