| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 75.01B | kr 73.58B | kr 70.27B | kr 60.10B | kr 58.54B |
| Gross Profit | kr 34.38B | kr 32.83B | kr 32.07B | kr 28.57B | kr 28.36B |
| Operating Income | kr 11.41B | kr 11.11B | kr 11.47B | kr 10.13B | kr 9.70B |
| EBITDA | kr 15.80B | kr 15.02B | kr 13.96B | kr 13.80B | kr 14.29B |
| Net Income | kr 9.12B | kr -40.79B | kr -1.06B | kr 6.85B | kr 6.03B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 11.60B | kr 15.62B | kr 8.16B | kr 8.34B | kr 8.09B |
| Total Assets | kr 113.33B | kr 111.83B | kr 115.34B | kr 126.38B | kr 118.82B |
| Total Debt | kr 38.14B | kr 39.10B | kr 28.65B | kr 28.92B | kr 30.25B |
| Net Debt | kr 26.60B | kr 25.72B | kr 20.48B | kr 20.58B | kr 22.16B |
| Total Liabilities | kr 82.72B | kr 86.08B | kr 80.62B | kr 77.63B | kr 75.45B |
| Stockholders' Equity | kr 27.77B | kr 23.23B | kr 31.90B | kr 45.50B | kr 39.31B |
| Cash Flow | |||||
| Free Cash Flow | kr 1.03B | kr 7.36B | kr 8.93B | kr 9.04B | kr 6.53B |
| Operating Cash Flow | kr 1.76B | kr 11.61B | kr 12.95B | kr 13.26B | kr 10.93B |
| Investing Cash Flow | kr -944.82M | kr -6.73B | kr -3.06B | kr -4.38B | kr -5.87B |
| Financing Cash Flow | kr -1.08B | kr 1.37B | kr -9.76B | kr -8.95B | kr -1.81B |