Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 775.00K | kr 1.46M | kr 1.88M | kr 719.23K | kr 0.00 |
Gross Profit | kr 775.00K | kr 1.46M | kr -8.89M | kr 680.94K | kr -492.39K |
Operating Income | kr -8.11M | kr -6.39M | kr -8.89M | kr -9.26M | kr -3.38M |
EBITDA | kr -10.11M | kr -8.81M | kr -26.76M | kr -17.16M | kr -3.36M |
Net Income | kr -11.24M | kr -9.93M | kr -44.66M | kr -25.15M | kr -10.58M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 4.89M | kr 5.95M | kr 7.24M | kr 28.21M | kr 1.91M |
Total Assets | kr 6.22M | kr 8.46M | kr 10.89M | kr 31.81M | kr 5.37M |
Total Debt | kr 0.00 | kr 773.08K | kr 0.00 | kr 0.00 | kr 500.00K |
Net Debt | kr -4.89M | kr -5.95M | kr -7.24M | kr -28.21M | kr -1.41M |
Total Liabilities | kr 963.00K | kr 1.79M | kr 1.36M | kr 1.51M | kr 1.95M |
Stockholders' Equity | kr 5.26M | kr 6.66M | kr 9.53M | kr 30.30M | kr 3.42M |
Cash Flow | |||||
Free Cash Flow | kr -7.82M | kr -4.85M | kr -9.09M | kr -9.36M | kr -2.00M |
Operating Cash Flow | kr -7.82M | kr -4.85M | kr -9.09M | kr -9.36M | kr -2.00M |
Investing Cash Flow | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Financing Cash Flow | kr 6.76M | kr 3.56M | kr -11.88M | kr 35.67M | kr -158.07K |