| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.28B | kr 1.40B | kr 1.41B | kr 1.34B | kr 1.03B |
| Gross Profit | kr 546.72M | kr 609.63M | kr 620.44M | kr 548.21M | kr 414.19M |
| Operating Income | kr 144.21M | kr 204.93M | kr 214.65M | kr 220.00M | kr 131.54M |
| EBITDA | kr 203.57M | kr 276.81M | kr 258.53M | kr 252.45M | kr 169.58M |
| Net Income | kr 70.17M | kr 143.92M | kr 140.22M | kr 151.75M | kr 98.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 238.90M | kr 255.83M | kr 298.08M | kr 335.52M | kr 233.23M |
| Total Assets | kr 1.58B | kr 1.68B | kr 1.68B | kr 1.67B | kr 1.46B |
| Total Debt | kr 491.55M | kr 496.78M | kr 594.94M | kr 628.65M | kr 625.33M |
| Net Debt | kr 252.66M | kr 240.95M | kr 296.86M | kr 293.13M | kr 392.10M |
| Total Liabilities | kr 651.35M | kr 734.51M | kr 873.34M | kr 971.64M | kr 927.18M |
| Stockholders' Equity | kr 930.06M | kr 943.66M | kr 806.02M | kr 694.29M | kr 530.04M |
| Cash Flow | |||||
| Free Cash Flow | kr 102.12M | kr 111.06M | kr 192.48M | kr 168.91M | kr 99.35M |
| Operating Cash Flow | kr 129.91M | kr 146.11M | kr 214.09M | kr 196.14M | kr 114.51M |
| Investing Cash Flow | kr -46.63M | kr -37.09M | kr -101.39M | kr -45.43M | kr -252.35M |
| Financing Cash Flow | kr -82.46M | kr -163.18M | kr -146.50M | kr -62.43M | kr -90.75M |