Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 989.70M | kr 872.26M | kr 835.17M | kr 796.10M | kr 705.21M |
Gross Profit | kr 520.65M | kr 294.81M | kr 424.51M | kr 444.43M | kr 369.98M |
Operating Income | kr 101.84M | kr 100.55M | kr 72.91M | kr 104.09M | kr 24.06M |
EBITDA | kr 133.98M | kr 136.83M | kr 109.45M | kr 147.38M | kr 64.90M |
Net Income | kr 72.67M | kr 75.97M | kr 50.87M | kr 86.03M | kr 18.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 8.77M | kr 26.65M | kr 16.03M | kr 96.74M | kr 70.23M |
Total Assets | kr 708.87M | kr 631.52M | kr 653.39M | kr 680.67M | kr 619.02M |
Total Debt | kr 58.94M | kr 42.85M | kr 81.65M | kr 135.95M | kr 156.08M |
Net Debt | kr 50.17M | kr 16.20M | kr 65.62M | kr 39.21M | kr 85.85M |
Total Liabilities | kr 356.39M | kr 280.71M | kr 328.58M | kr 346.45M | kr 328.00M |
Stockholders' Equity | kr 359.36M | kr 357.12M | kr 331.41M | kr 340.08M | kr 296.31M |
Cash Flow | |||||
Free Cash Flow | kr 61.99M | kr 110.14M | kr 52.18M | kr 103.42M | kr 133.62M |
Operating Cash Flow | kr 76.04M | kr 121.28M | kr 60.50M | kr 113.93M | kr 142.58M |
Investing Cash Flow | kr -14.05M | kr -11.14M | kr -8.32M | kr -10.51M | kr -8.96M |
Financing Cash Flow | kr -77.86M | kr -101.55M | kr -135.94M | kr -80.12M | kr -90.31M |