| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 14.61B | kr 20.19B | kr 24.11B | kr 21.85B | kr 17.58B |
| Gross Profit | kr 4.66B | kr 6.46B | kr 6.09B | kr 5.08B | kr 4.18B |
| Operating Income | kr 1.71B | kr 1.74B | kr 1.20B | kr 620.00M | kr 618.00M |
| EBITDA | kr 2.23B | kr 2.24B | kr 1.78B | kr 1.26B | kr 1.30B |
| Net Income | kr 175.00M | kr 1.02B | kr 497.00M | kr 370.00M | kr 358.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 594.00M | kr 1.07B | kr 1.35B | kr 2.13B | kr 1.94B |
| Total Assets | kr 22.09B | kr 26.93B | kr 27.01B | kr 29.84B | kr 23.05B |
| Total Debt | kr 2.75B | kr 1.77B | kr 1.92B | kr 2.87B | kr 1.05B |
| Net Debt | kr 2.16B | kr 703.00M | kr 568.00M | kr 737.00M | kr -888.00M |
| Total Liabilities | kr 12.59B | kr 15.15B | kr 16.18B | kr 19.06B | kr 12.69B |
| Stockholders' Equity | kr 9.51B | kr 11.80B | kr 10.86B | kr 10.81B | kr 10.37B |
| Cash Flow | |||||
| Free Cash Flow | kr 604.00M | kr -58.00M | kr 124.00M | kr 635.00M | kr 1.15B |
| Operating Cash Flow | kr 996.00M | kr 640.00M | kr 623.00M | kr 968.00M | kr 1.45B |
| Investing Cash Flow | kr -517.00M | kr -508.00M | kr -257.00M | kr -2.31B | kr -273.00M |
| Financing Cash Flow | kr -899.00M | kr -413.00M | kr -1.07B | kr 1.60B | kr -276.00M |