| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 578.78M | kr 574.73M | kr 572.98M | kr 504.97M | kr 413.94M |
| Gross Profit | kr 87.71M | kr 428.05M | kr 440.31M | kr 389.93M | kr 321.08M |
| Operating Income | kr 33.35M | kr -60.83M | kr -23.84M | kr -80.79M | kr -49.54M |
| EBITDA | kr 65.33M | kr -40.23M | kr 20.59M | kr -37.88M | kr -11.10M |
| Net Income | kr 54.38M | kr -82.71M | kr -23.05M | kr -83.39M | kr -48.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 73.81M | kr 23.12M | kr 39.37M | kr 26.96M | kr 39.92M |
| Total Assets | kr 473.21M | kr 442.25M | kr 501.55M | kr 515.36M | kr 552.03M |
| Total Debt | kr 24.23M | kr 72.94M | kr 69.13M | kr 74.70M | kr 68.92M |
| Net Debt | kr -49.57M | kr 49.83M | kr 29.76M | kr 47.75M | kr 29.00M |
| Total Liabilities | kr 172.11M | kr 253.10M | kr 239.08M | kr 233.44M | kr 235.52M |
| Stockholders' Equity | kr 301.10M | kr 189.15M | kr 262.46M | kr 281.93M | kr 316.51M |
| Cash Flow | |||||
| Free Cash Flow | kr 7.52M | kr 3.67M | kr 14.47M | kr -42.61M | kr -53.61M |
| Operating Cash Flow | kr 19.07M | kr 13.36M | kr 33.66M | kr -26.77M | kr -26.20M |
| Investing Cash Flow | kr 20.55M | kr -16.76M | kr -22.34M | kr -6.21M | kr -115.65M |
| Financing Cash Flow | kr 13.70M | kr -12.65M | kr -11.51M | kr 27.50M | kr -3.03M |