| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 164.66M | kr 39.40M | kr 33.60M | kr 26.57M | kr 21.31M |
| Gross Profit | kr 64.16M | kr 29.05M | kr 23.68M | kr 19.16M | kr 16.24M |
| Operating Income | kr 39.90M | kr 7.27M | kr 4.42M | kr 3.46M | kr 3.33M |
| EBITDA | kr 86.24M | kr 19.51M | kr 16.01M | kr 29.00M | kr 34.25M |
| Net Income | kr 61.75M | kr 12.21M | kr 10.28M | kr 20.33M | kr 24.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 40.49M | kr 10.27M | kr 12.10M | kr 7.14M | kr 16.20M |
| Total Assets | kr 363.41M | kr 342.35M | kr 261.42M | kr 201.51M | kr 180.82M |
| Total Debt | kr 50.43M | kr 43.60M | kr 28.97M | kr 14.98M | kr 17.67M |
| Net Debt | kr 9.94M | kr 33.34M | kr 16.87M | kr 7.84M | kr 1.47M |
| Total Liabilities | kr 106.58M | kr 151.18M | kr 86.68M | kr 50.61M | kr 49.45M |
| Stockholders' Equity | kr 240.36M | kr 175.69M | kr 160.60M | kr 138.32M | kr 120.12M |
| Cash Flow | |||||
| Free Cash Flow | kr 52.56M | kr -13.06M | kr 2.32M | kr -8.63M | kr -1.52M |
| Operating Cash Flow | kr 52.56M | kr -6.61M | kr 5.77M | kr -3.61M | kr -277.00K |
| Investing Cash Flow | kr -4.11M | kr -6.46M | kr -3.45M | kr -5.02M | kr -1.24M |
| Financing Cash Flow | kr -18.45M | kr 10.97M | kr 1.88M | kr -137.00K | kr 137.00K |