| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 18.63B | kr 19.69B | kr 20.67B | kr 18.41B | kr 13.85B |
| Gross Profit | kr 3.45B | kr 3.95B | kr 4.58B | kr 4.71B | kr 3.47B |
| Operating Income | kr 938.00M | kr 1.50B | kr 2.05B | kr 2.12B | kr 1.38B |
| EBITDA | kr 2.22B | kr 2.53B | kr 3.06B | kr 2.84B | kr 2.43B |
| Net Income | kr 671.00M | kr 1.22B | kr 1.57B | kr 1.47B | kr 1.21B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 1.89B | kr 1.91B | kr 1.59B | kr 892.00M | kr 1.66B |
| Total Assets | kr 22.53B | kr 23.85B | kr 23.00B | kr 23.40B | kr 19.89B |
| Total Debt | kr 1.06B | kr 1.67B | kr 509.00M | kr 401.00M | kr 1.84B |
| Net Debt | kr -831.00M | kr -239.00M | kr -1.09B | kr -491.00M | kr 177.00M |
| Total Liabilities | kr 6.01B | kr 7.23B | kr 7.26B | kr 7.50B | kr 8.13B |
| Stockholders' Equity | kr 16.52B | kr 16.61B | kr 15.73B | kr 15.90B | kr 11.66B |
| Cash Flow | |||||
| Free Cash Flow | kr 858.00M | kr 928.00M | kr 1.41B | kr 9.00M | kr 657.00M |
| Operating Cash Flow | kr 2.01B | kr 2.12B | kr 2.23B | kr 687.00M | kr 1.15B |
| Investing Cash Flow | kr -1.23B | kr -1.19B | kr -988.00M | kr -968.00M | kr -507.00M |
| Financing Cash Flow | kr -729.00M | kr -660.00M | kr -503.00M | kr -341.00M | kr 1.44B |