Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 72.34M | kr 68.87M | kr 64.89M | kr 57.94M | kr 48.26M |
Gross Profit | kr 52.12M | kr 46.18M | kr 37.67M | kr 67.92M | kr 56.82M |
Operating Income | kr 615.91K | kr -3.36M | kr -12.44M | kr -12.79M | kr -17.89M |
EBITDA | kr 17.55M | kr -2.85M | kr -11.66M | kr -12.04M | kr -17.99M |
Net Income | kr 708.58K | kr -3.43M | kr -12.47M | kr -12.92M | kr -18.90M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 7.10M | kr 11.02M | kr 22.88M | kr 11.16M | kr 14.68M |
Total Assets | kr 101.27M | kr 101.31M | kr 107.17M | kr 85.26M | kr 75.93M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 416.65K | kr 1.92M |
Net Debt | kr -7.10M | kr -11.02M | kr -22.88M | kr -10.75M | kr -12.76M |
Total Liabilities | kr 15.89M | kr 16.77M | kr 19.15M | kr 19.15M | kr 21.76M |
Stockholders' Equity | kr 85.38M | kr 84.54M | kr 88.02M | kr 66.11M | kr 54.17M |
Cash Flow | |||||
Free Cash Flow | kr -4.04M | kr -11.81M | kr -22.23M | kr -27.29M | kr -27.28M |
Operating Cash Flow | kr 15.78M | kr 9.72M | kr -574.76K | kr -4.35M | kr -7.89M |
Investing Cash Flow | kr -19.82M | kr -21.54M | kr -21.65M | kr -22.94M | kr -19.39M |
Financing Cash Flow | kr 124.65K | kr -49.95K | kr 33.95M | kr 23.78M | kr 40.76M |