| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.15B | kr 1.99B | kr 1.87B | kr 1.82B | kr 1.87B |
| Gross Profit | kr 111.80M | kr 854.10M | kr 96.50M | kr 737.70M | kr 717.10M |
| Operating Income | kr 111.80M | kr 75.10M | kr 69.70M | kr 49.30M | kr 81.10M |
| EBITDA | kr 316.70M | kr 273.20M | kr 227.60M | kr 199.50M | kr 222.50M |
| Net Income | kr 88.10M | kr 41.90M | kr 40.60M | kr 29.80M | kr 50.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 72.20M | kr 51.20M | kr 108.70M | kr 69.40M | kr 132.50M |
| Total Assets | kr 1.65B | kr 1.68B | kr 1.48B | kr 1.45B | kr 1.49B |
| Total Debt | kr 465.10M | kr 353.70M | kr 267.00M | kr 245.10M | kr 242.90M |
| Net Debt | kr 392.90M | kr 302.50M | kr 158.30M | kr 175.70M | kr 110.40M |
| Total Liabilities | kr 981.10M | kr 1.04B | kr 828.30M | kr 791.10M | kr 807.50M |
| Stockholders' Equity | kr 673.80M | kr 643.80M | kr 655.20M | kr 663.00M | kr 681.60M |
| Cash Flow | |||||
| Free Cash Flow | kr 269.20M | kr 218.60M | kr 218.30M | kr 99.10M | kr 217.20M |
| Operating Cash Flow | kr 275.50M | kr 268.80M | kr 244.40M | kr 150.00M | kr 263.60M |
| Investing Cash Flow | kr -50.80M | kr -133.20M | kr -26.20M | kr -50.90M | kr -46.40M |
| Financing Cash Flow | kr -203.60M | kr -193.00M | kr -178.80M | kr -162.30M | kr -251.90M |