| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 67.19M | kr 91.97M | kr 78.79M | kr 57.31M | kr 34.64M |
| Gross Profit | kr 1.50M | kr 40.19M | kr 26.78M | kr 14.02M | kr -4.28M |
| Operating Income | kr 1.50M | kr 10.89M | kr -2.43M | kr -13.31M | kr -27.61M |
| EBITDA | kr 17.11M | kr 27.11M | kr 13.20M | kr 948.00K | kr -16.41M |
| Net Income | kr -42.00K | kr 10.94M | kr -2.69M | kr -13.69M | kr -28.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 28.74M | kr 32.82M | kr 15.66M | kr 12.38M | kr 28.68M |
| Total Assets | kr 79.41M | kr 91.69M | kr 81.19M | kr 82.99M | kr 98.83M |
| Total Debt | kr 796.00K | kr 2.40M | kr 4.93M | kr 6.93M | kr 9.10M |
| Net Debt | kr -27.95M | kr -30.43M | kr -10.62M | kr -5.34M | kr -19.47M |
| Total Liabilities | kr 29.59M | kr 34.81M | kr 35.30M | kr 34.40M | kr 36.45M |
| Stockholders' Equity | kr 49.82M | kr 56.88M | kr 45.89M | kr 48.59M | kr 62.38M |
| Cash Flow | |||||
| Free Cash Flow | kr 0.00 | kr 19.92M | kr 5.84M | kr -14.78M | kr -45.30M |
| Operating Cash Flow | kr 14.55M | kr 28.26M | kr 14.46M | kr -166.00K | kr -15.54M |
| Investing Cash Flow | kr -9.65M | kr -8.34M | kr -8.61M | kr -14.00M | kr -36.40M |
| Financing Cash Flow | kr -8.97M | kr -2.64M | kr -2.56M | kr -2.14M | kr 53.32M |