| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 854.10M | kr 870.70M | kr 824.60M | kr 725.10M | kr 587.50M |
| Gross Profit | kr 375.10M | kr 373.70M | kr 340.50M | kr 273.70M | kr 240.30M |
| Operating Income | kr 51.00M | kr 84.00M | kr 59.40M | kr -15.80M | kr 8.60M |
| EBITDA | kr 120.60M | kr 150.60M | kr 137.90M | kr 67.90M | kr 65.10M |
| Net Income | kr 35.80M | kr 58.40M | kr 37.90M | kr -8.60M | kr 4.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 54.90M | kr 31.90M | kr 31.50M | kr 39.90M | kr 142.50M |
| Total Assets | kr 1.09B | kr 1.05B | kr 961.40M | kr 992.10M | kr 1.05B |
| Total Debt | kr 209.70M | kr 196.80M | kr 225.30M | kr 322.70M | kr 292.30M |
| Net Debt | kr 154.80M | kr -31.90M | kr 193.80M | kr 282.80M | kr 149.80M |
| Total Liabilities | kr 407.40M | kr 371.40M | kr 361.90M | kr 425.50M | kr 500.20M |
| Stockholders' Equity | kr 681.50M | kr 678.20M | kr 599.50M | kr 566.60M | kr 551.50M |
| Cash Flow | |||||
| Free Cash Flow | kr 51.30M | kr 36.90M | kr 61.90M | kr -87.10M | kr -70.90M |
| Operating Cash Flow | kr 143.40M | kr 92.90M | kr 111.90M | kr -21.10M | kr -19.80M |
| Investing Cash Flow | kr -102.20M | kr -56.00M | kr -50.00M | kr -68.70M | kr -163.70M |
| Financing Cash Flow | kr -13.70M | kr -39.60M | kr -69.70M | kr -15.10M | kr 291.00M |