| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 505.23M | kr 448.79M | kr 420.87M | kr 511.92M | kr 530.10M |
| Gross Profit | kr 198.22M | kr 157.08M | kr 201.14M | kr 202.82M | kr 176.88M |
| Operating Income | kr 68.86M | kr 53.04M | kr -235.28M | kr 81.66M | kr 111.66M |
| EBITDA | kr 122.95M | kr 106.77M | kr -176.79M | kr 138.00M | kr 166.89M |
| Net Income | kr 28.74M | kr 14.05M | kr -276.25M | kr 40.72M | kr 59.07M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 38.91M | kr 68.77M | kr 67.65M | kr 29.03M | kr 63.51M |
| Total Assets | kr 1.05B | kr 1.08B | kr 1.02B | kr 1.20B | kr 1.28B |
| Total Debt | kr 637.81M | kr 513.12M | kr 498.63M | kr 566.96M | kr 582.92M |
| Net Debt | kr 598.90M | kr 444.35M | kr 430.99M | kr 537.92M | kr 519.41M |
| Total Liabilities | kr 527.85M | kr 592.07M | kr 567.64M | kr 652.07M | kr 730.95M |
| Stockholders' Equity | kr 520.45M | kr 491.71M | kr 450.43M | kr 547.17M | kr 544.81M |
| Cash Flow | |||||
| Free Cash Flow | kr 45.18M | kr 51.49M | kr 23.08M | kr 55.71M | kr 95.89M |
| Operating Cash Flow | kr 61.90M | kr 85.43M | kr 33.13M | kr 73.23M | kr 112.14M |
| Investing Cash Flow | kr -21.21M | kr -33.94M | kr -10.01M | kr -17.58M | kr -45.92M |
| Financing Cash Flow | kr -70.56M | kr -50.37M | kr 15.49M | kr -90.12M | kr -20.56M |