| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 112.00K | kr 3.03M | kr 13.09M | kr 16.71M | kr 324.41K |
| Gross Profit | kr 112.00K | kr 3.03M | kr 11.56M | kr -12.32M | kr -16.50M |
| Operating Income | kr -129.97M | kr -84.78M | kr -35.35M | kr -16.90M | kr -15.93M |
| EBITDA | kr -121.97M | kr -68.09M | kr -32.10M | kr -14.62M | kr -15.38M |
| Net Income | kr -119.53M | kr -71.76M | kr -35.26M | kr -17.48M | kr -15.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 5.65M | kr 61.62M | kr 48.35M | kr 47.63M | kr 21.04M |
| Total Assets | kr 94.65M | kr 112.59M | kr 86.39M | kr 69.97M | kr 32.22M |
| Total Debt | kr 96.75M | kr 10.86M | kr 9.37M | kr 8.29M | kr 2.70M |
| Net Debt | kr 91.10M | kr -50.75M | kr -38.98M | kr -43.28M | kr -18.34M |
| Total Liabilities | kr 122.67M | kr 38.62M | kr 19.94M | kr 14.72M | kr 7.98M |
| Stockholders' Equity | kr -27.22M | kr 74.41M | kr 66.40M | kr 56.44M | kr 24.25M |
| Cash Flow | |||||
| Free Cash Flow | kr -118.37M | kr -78.30M | kr -37.22M | kr -23.56M | kr -21.27M |
| Operating Cash Flow | kr -111.91M | kr -65.54M | kr -36.00M | kr -17.85M | kr -13.77M |
| Investing Cash Flow | kr -6.46M | kr -12.36M | kr -1.21M | kr -9.20M | kr -6.94M |
| Financing Cash Flow | kr 62.40M | kr 91.16M | kr 37.93M | kr 53.63M | kr 30.28M |