| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 11.96M | kr 10.83M | kr 39.00K | kr 233.00K | kr 0.00 |
| Gross Profit | kr 11.94M | kr 10.59M | kr 39.00K | kr 140.00K | kr 0.00 |
| Operating Income | kr 6.38M | kr 5.49M | kr -785.00K | kr -4.91M | kr -2.54M |
| EBITDA | kr 6.38M | kr 790.26K | kr -746.00K | kr -7.45M | kr -4.54M |
| Net Income | kr 4.97M | kr 3.44M | kr -746.00K | kr -7.45M | - |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 12.08M | kr 2.46M | kr 6.88M | kr 6.14M | kr 1.93M |
| Total Assets | kr 28.13M | kr 7.25M | kr 27.66M | kr 39.69M | kr 72.83M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Net Debt | kr -12.08M | kr -2.64M | kr -6.88M | kr -6.14M | kr -1.93M |
| Total Liabilities | kr 2.42M | kr 1.57M | kr 1.30M | kr 3.80M | kr 4.40M |
| Stockholders' Equity | kr 25.71M | kr 5.68M | kr 26.37M | kr 35.90M | kr 68.44M |
| Cash Flow | |||||
| Free Cash Flow | kr 4.21M | kr 9.82M | kr -2.07M | kr 7.69M | kr -3.52M |
| Operating Cash Flow | kr 4.21M | kr 9.82M | kr -2.07M | kr 7.69M | kr -3.52M |
| Investing Cash Flow | kr 5.21M | kr 4.42M | kr 11.60M | kr 21.62M | kr 25.32M |
| Financing Cash Flow | kr 0.00 | kr -13.50M | kr -8.79M | kr -25.10M | kr -31.37M |