| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 997.91M | kr 1.07B | kr 1.09B | kr 1.32B | kr 1.31B |
| Gross Profit | kr -2.78M | kr 447.02M | kr 40.21M | kr 460.12M | kr 459.79M |
| Operating Income | kr -89.87M | kr -34.65M | kr -35.54M | kr -80.19M | kr -92.30M |
| EBITDA | kr 125.64M | kr 153.61M | kr 146.48M | kr 117.57M | kr 65.16M |
| Net Income | kr -94.01M | kr -45.70M | kr -44.55M | kr -68.61M | kr -102.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 9.31M | kr 30.78M | kr 77.46M | kr 55.92M | kr 44.15M |
| Total Assets | kr 1.11B | kr 1.18B | kr 1.27B | kr 1.32B | kr 1.31B |
| Total Debt | kr 189.15M | kr 166.00M | kr 205.40M | kr 205.87M | kr 204.78M |
| Net Debt | kr 179.84M | kr 135.23M | kr 127.94M | kr 149.94M | kr 160.63M |
| Total Liabilities | kr 624.11M | kr 606.75M | kr 697.10M | kr 751.78M | kr 759.07M |
| Stockholders' Equity | kr 485.08M | kr 570.61M | kr 573.70M | kr 571.52M | kr 554.31M |
| Cash Flow | |||||
| Free Cash Flow | kr -11.21M | kr -21.12M | kr 8.91M | kr -60.96M | kr -61.34M |
| Operating Cash Flow | kr 102.44M | kr 136.48M | kr 155.56M | kr 123.74M | kr 128.93M |
| Investing Cash Flow | kr -122.56M | kr -142.82M | kr -128.51M | kr -180.38M | kr -174.59M |
| Financing Cash Flow | kr 11.23M | kr -40.29M | kr -12.73M | kr 67.59M | kr 71.24M |