| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | € 0.00 | € 0.00 | € 27.75M | € 18.38M |
| Gross Profit | kr 0.00 | € 0.00 | € 0.00 | € 27.75M | € 8.23M |
| Operating Income | kr -9.26M | € -10.72M | € -669.41K | € -4.79M | € -5.09M |
| EBITDA | kr -9.26M | € -1.17M | € 468.64K | € 752.14K | € 9.24M |
| Net Income | kr -11.90M | € -19.72M | - | € -20.76M | € -2.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 16.58M | € 656.08K | € 22.33M | € 26.64M | € 42.95M |
| Total Assets | kr 29.71M | € 5.49M | € 231.80M | € 254.47M | € 194.76M |
| Total Debt | kr 0.00 | € 1.00M | € 145.30M | € 151.10M | € 85.90M |
| Net Debt | kr -16.58M | € 344.15K | € 122.98M | € 124.46M | € 42.95M |
| Total Liabilities | kr 904.02K | € 5.31M | € 156.23M | € 163.43M | € 92.25M |
| Stockholders' Equity | kr 28.80M | € 180.89K | € 75.57M | € 91.04M | € 102.51M |
| Cash Flow | |||||
| Free Cash Flow | kr -24.25M | € 16.37M | € 853.28K | € 133.88K | € -22.16K |
| Operating Cash Flow | kr -24.25M | € 18.01M | € 916.27K | € 133.88K | € -22.16K |
| Investing Cash Flow | kr 0.00 | € -1.64M | € -690.11K | € -3.71M | € -5.20M |
| Financing Cash Flow | kr 40.17M | € -39.14M | € -1.42M | € 1.86M | € 17.53M |