| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.67B | kr 2.19B | kr 1.81B | kr 1.54B | kr 1.39B |
| Gross Profit | kr 2.21B | kr 1.79B | kr 1.45B | kr 1.22B | kr 1.10B |
| Operating Income | kr 2.16B | kr 1.74B | kr 1.40B | kr 1.18B | kr 1.10B |
| EBITDA | kr 2.63B | kr 1.84B | kr 1.71B | kr 2.65B | kr 3.51B |
| Net Income | kr 1.64B | kr 1.08B | kr 986.00M | kr 2.00B | kr 2.69B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 444.00M | kr 1.07B | kr 430.00M | kr 2.25B | kr 1.07B |
| Total Assets | kr 46.80B | kr 44.59B | kr 33.50B | kr 31.21B | kr 25.82B |
| Total Debt | kr 18.32B | kr 17.22B | kr 12.16B | kr 11.05B | kr 11.40B |
| Net Debt | kr 17.88B | kr 16.23B | kr 11.73B | kr 8.89B | kr 10.41B |
| Total Liabilities | kr 22.83B | kr 21.49B | kr 16.11B | kr 14.51B | kr 14.57B |
| Stockholders' Equity | kr 23.97B | kr 23.10B | kr 17.39B | kr 16.70B | kr 11.26B |
| Cash Flow | |||||
| Free Cash Flow | kr 0.00 | kr 1.29B | kr 1.06B | kr 1.24B | kr 809.00M |
| Operating Cash Flow | kr 1.58B | kr 1.29B | kr 1.06B | kr 1.24B | kr 811.00M |
| Investing Cash Flow | kr -1.67B | kr -4.42B | kr -2.71B | kr -1.95B | kr -1.60B |
| Financing Cash Flow | kr -446.00M | kr 3.69B | kr -92.00M | kr 1.87B | kr 1.37B |