| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Gross Profit | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Operating Income | kr -18.17M | kr -15.84M | kr -16.40M | kr -18.01M | kr -20.69M |
| EBITDA | kr -18.17M | kr -15.84M | kr 2.00K | kr -18.01M | kr -20.69M |
| Net Income | kr -18.54M | kr -15.54M | kr -17.90M | kr -18.32M | kr -20.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 11.37M | kr 4.38M | kr 19.06M | kr 10.42M | kr 20.65M |
| Total Assets | kr 12.69M | kr 4.88M | kr 20.04M | kr 11.27M | kr 21.19M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 11.50M | kr 0.00 |
| Net Debt | kr -11.37M | kr -4.38M | kr -19.06M | kr 1.08M | kr -20.65M |
| Total Liabilities | kr 3.62M | kr 2.75M | kr 2.36M | kr 13.86M | kr 5.46M |
| Stockholders' Equity | kr 9.07M | kr 2.14M | kr 17.68M | kr -2.58M | kr 15.73M |
| Cash Flow | |||||
| Free Cash Flow | kr -18.07M | kr -14.68M | kr -16.68M | kr -21.72M | kr -16.08M |
| Operating Cash Flow | kr -18.07M | kr -14.68M | kr -16.68M | kr -21.72M | kr -16.08M |
| Investing Cash Flow | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr -50.00K |
| Financing Cash Flow | kr 25.07M | kr 0.00 | kr 25.32M | kr 11.50M | kr 29.43M |