| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 81.77M | kr 72.34M | kr 68.87M | kr 64.89M | kr 57.94M |
| Gross Profit | kr -2.90M | kr 52.12M | kr 46.18M | kr 37.67M | kr 67.92M |
| Operating Income | kr -2.90M | kr 615.91K | kr -3.36M | kr -12.44M | kr -12.79M |
| EBITDA | kr 16.45M | kr 17.55M | kr -2.67M | kr -11.66M | kr -12.04M |
| Net Income | kr -3.35M | kr 708.58K | kr -3.43M | kr -12.47M | kr -12.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 16.41M | kr 7.10M | kr 11.02M | kr 22.88M | kr 11.16M |
| Total Assets | kr 136.89M | kr 101.27M | kr 101.31M | kr 107.17M | kr 85.26M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 416.65K |
| Net Debt | kr -16.41M | kr -7.10M | kr -11.02M | kr -22.88M | kr -10.75M |
| Total Liabilities | kr 21.83M | kr 15.89M | kr 16.77M | kr 19.15M | kr 19.15M |
| Stockholders' Equity | kr 115.05M | kr 85.38M | kr 84.54M | kr 88.02M | kr 66.11M |
| Cash Flow | |||||
| Free Cash Flow | kr 18.30M | kr -4.04M | kr -11.81M | kr -22.23M | kr -27.29M |
| Operating Cash Flow | kr 18.64M | kr 15.78M | kr 9.72M | kr -574.76K | kr -4.35M |
| Investing Cash Flow | kr -32.73M | kr -19.82M | kr -21.54M | kr -21.65M | kr -22.94M |
| Financing Cash Flow | kr 23.40M | kr 124.65K | kr -49.95K | kr 33.95M | kr 23.78M |