| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 565.36M | kr 531.44M | kr 512.00M | kr 382.13M | kr 278.44M |
| Gross Profit | kr 188.97M | kr 208.88M | kr 199.05M | kr 163.52M | kr 111.74M |
| Operating Income | kr 16.25M | kr 24.13M | kr 23.58M | kr 50.76M | kr 4.86M |
| EBITDA | kr 47.61M | kr 46.55M | kr 37.09M | kr 54.27M | kr 16.68M |
| Net Income | kr -23.54M | kr 1.29M | kr 3.30M | kr 29.43M | kr 618.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 83.45M | kr 53.48M | kr 38.04M | kr 64.39M | kr 51.70M |
| Total Assets | kr 741.75M | kr 491.24M | kr 524.30M | kr 382.77M | kr 330.18M |
| Total Debt | kr 227.36M | kr 139.93M | kr 173.74M | kr 62.70M | kr 54.81M |
| Net Debt | kr 153.21M | kr 102.65M | kr 135.70M | kr 8.40M | kr 3.12M |
| Total Liabilities | kr 407.67M | kr 250.81M | kr 301.91M | kr 173.05M | kr 178.94M |
| Stockholders' Equity | kr 334.08M | kr 240.44M | kr 222.39M | kr 209.72M | kr 151.24M |
| Cash Flow | |||||
| Free Cash Flow | kr 23.20M | kr 38.36M | kr -19.00K | kr 15.69M | kr -2.03M |
| Operating Cash Flow | kr 25.59M | kr 38.36M | kr 2.18M | kr 17.94M | kr -1.30M |
| Investing Cash Flow | kr -186.65M | kr -2.78M | kr -104.58M | kr -25.44M | kr -727.00K |
| Financing Cash Flow | kr 197.00M | kr -37.74M | kr 83.23M | kr 10.07M | kr 15.93M |