| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 3.93B | kr 4.67B | kr 5.33B | kr 6.88B | kr 5.39B |
| Gross Profit | kr 383.00M | kr 517.00M | kr 544.00M | kr 1.01B | kr 1.10B |
| Operating Income | kr -106.00M | kr -49.00M | kr -52.00M | kr 418.00M | kr 621.00M |
| EBITDA | kr -468.00M | kr 93.00M | kr 46.00M | kr 534.00M | kr 736.00M |
| Net Income | kr -538.00M | kr -42.00M | kr -60.00M | kr 324.00M | kr 495.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 61.00M | kr 9.00M | kr 74.00M | kr 50.00M | kr 54.00M |
| Total Assets | kr 2.19B | kr 2.92B | kr 3.02B | kr 3.34B | kr 3.10B |
| Total Debt | kr 912.00M | kr 778.00M | kr 813.00M | kr 906.00M | kr 776.00M |
| Net Debt | kr 851.00M | kr 769.00M | kr 739.00M | kr 856.00M | kr 722.00M |
| Total Liabilities | kr 1.22B | kr 1.53B | kr 1.60B | kr 1.70B | kr 1.69B |
| Stockholders' Equity | kr 967.00M | kr 1.39B | kr 1.42B | kr 1.64B | kr 1.41B |
| Cash Flow | |||||
| Free Cash Flow | kr -20.00M | kr 5.00M | kr 346.00M | kr 150.00M | kr 6.00M |
| Operating Cash Flow | kr 2.00M | kr 105.00M | kr 491.00M | kr 204.00M | kr 32.00M |
| Investing Cash Flow | kr -18.00M | kr -84.00M | kr -145.00M | kr -56.00M | kr -25.00M |
| Financing Cash Flow | kr 65.00M | kr -86.00M | kr -322.00M | kr -155.00M | kr -121.00M |