| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 844.97M | kr 872.06M | kr 889.63M | kr 796.66M | kr 649.29M |
| Gross Profit | kr 63.60M | kr 168.40M | kr 178.07M | kr 302.76M | kr 257.23M |
| Operating Income | kr 63.60M | kr 66.83M | kr 73.56M | kr 64.71M | kr 40.52M |
| EBITDA | kr 93.26M | kr 100.01M | kr 105.16M | kr 94.33M | kr 71.24M |
| Net Income | kr 47.79M | kr 48.59M | kr 53.44M | kr 48.25M | kr 30.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 122.55M | kr 108.43M | kr 105.44M | kr 128.77M | kr 81.35M |
| Total Assets | kr 536.63M | kr 546.34M | kr 587.67M | kr 585.26M | kr 452.51M |
| Total Debt | kr 46.60M | kr 58.92M | kr 96.98M | kr 112.61M | kr 57.94M |
| Net Debt | kr -75.94M | kr -49.51M | kr -8.46M | kr -16.16M | kr -22.41M |
| Total Liabilities | kr 199.81M | kr 227.07M | kr 288.75M | kr 313.29M | kr 218.32M |
| Stockholders' Equity | kr 336.82M | kr 319.27M | kr 298.92M | kr 271.98M | kr 234.19M |
| Cash Flow | |||||
| Free Cash Flow | kr 84.75M | kr 78.48M | kr 62.17M | kr 87.75M | kr 50.98M |
| Operating Cash Flow | kr 87.20M | kr 82.21M | kr 66.37M | kr 90.47M | kr 51.94M |
| Investing Cash Flow | kr -3.04M | kr -3.73M | kr -16.77M | kr -54.36M | kr -75.07M |
| Financing Cash Flow | kr -70.04M | kr -75.49M | kr -72.93M | kr 12.31M | kr -12.10M |