| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 79.15B | kr 63.75B | kr 51.61B | kr 42.01B | kr 39.15B |
| Gross Profit | kr 17.17B | kr 13.66B | kr 11.26B | kr 8.89B | kr 8.21B |
| Operating Income | kr 7.53B | kr 5.66B | kr 4.42B | kr 3.27B | kr 2.89B |
| EBITDA | kr 11.19B | kr 8.49B | kr 7.36B | kr 4.84B | kr 4.35B |
| Net Income | kr 6.31B | kr 4.17B | kr 3.38B | kr 2.19B | kr 1.93B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 15.36B | kr 11.74B | kr 13.47B | kr 12.86B | kr 11.84B |
| Total Assets | kr 124.70B | kr 99.82B | kr 82.76B | kr 72.36B | kr 65.04B |
| Total Debt | kr 18.91B | kr 10.38B | kr 10.04B | kr 9.99B | kr 9.72B |
| Net Debt | kr 15.19B | kr 7.54B | kr 7.91B | kr 7.12B | kr 8.02B |
| Total Liabilities | kr 81.03B | kr 64.01B | kr 50.40B | kr 42.49B | kr 41.79B |
| Stockholders' Equity | kr 43.34B | kr 35.50B | kr 32.03B | kr 29.49B | kr 22.98B |
| Cash Flow | |||||
| Free Cash Flow | kr 5.99B | kr 1.89B | kr 2.92B | kr 2.34B | kr 3.19B |
| Operating Cash Flow | kr 12.11B | kr 6.73B | kr 6.46B | kr 4.65B | kr 5.71B |
| Investing Cash Flow | kr -11.57B | kr -4.18B | kr -5.92B | kr -2.44B | kr -4.70B |
| Financing Cash Flow | kr 574.00M | kr -1.93B | kr -1.23B | kr -1.18B | kr -1.64B |