| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 219.22M | kr 191.66M | kr 160.61M | kr 149.41M | kr 134.04M |
| Gross Profit | kr -14.22M | kr 149.99M | kr 128.67M | kr 121.67M | kr 114.85M |
| Operating Income | kr -14.22M | kr -19.50M | kr -30.66M | kr -49.54M | kr -55.00M |
| EBITDA | kr 29.88M | kr 31.46M | kr -24.79M | kr -79.75M | kr -65.65M |
| Net Income | kr 5.30M | kr -55.98M | kr -65.35M | kr -112.83M | kr -91.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 95.93M | kr 83.21M | kr 38.66M | kr 42.41M | kr 49.89M |
| Total Assets | kr 401.03M | kr 359.23M | kr 299.36M | kr 291.15M | kr 291.54M |
| Total Debt | kr 122.86M | kr 244.65M | kr 313.26M | kr 288.56M | kr 241.16M |
| Net Debt | kr 26.93M | kr 161.44M | kr 274.60M | kr 246.15M | kr 191.27M |
| Total Liabilities | kr 306.94M | kr 443.45M | kr 528.24M | kr 454.69M | kr 345.26M |
| Stockholders' Equity | kr 94.09M | kr -84.19M | kr -228.88M | kr -163.53M | kr -53.72M |
| Cash Flow | |||||
| Free Cash Flow | kr 34.24M | kr -37.26M | kr -28.67M | kr -61.09M | kr -95.73M |
| Operating Cash Flow | kr 35.39M | kr 4.55M | kr 13.31M | kr -24.70M | kr -56.32M |
| Investing Cash Flow | kr -41.75M | kr -42.05M | kr -41.86M | kr -37.11M | kr -42.38M |
| Financing Cash Flow | kr 19.08M | kr 82.05M | kr 24.80M | kr 54.34M | kr 5.39M |