| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 264.40M | kr 300.10M | kr 308.90M | kr 240.60M | kr 151.30M |
| Gross Profit | kr 55.20M | kr 241.70M | kr 247.70M | kr 197.40M | kr 118.50M |
| Operating Income | kr 55.20M | kr 112.60M | kr 118.40M | kr 91.80M | kr 26.80M |
| EBITDA | kr 55.40M | kr 119.90M | kr 127.60M | kr 98.90M | kr 38.10M |
| Net Income | kr 38.60M | kr 85.50M | kr 95.50M | kr 66.30M | kr 14.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 26.60M | kr 68.70M | kr 117.90M | kr 60.10M | kr 49.30M |
| Total Assets | kr 355.80M | kr 393.20M | kr 417.30M | kr 377.10M | kr 328.60M |
| Total Debt | kr 35.50M | kr 44.10M | kr 41.80M | kr 45.50M | kr 72.20M |
| Net Debt | kr 8.90M | kr -24.60M | kr -76.10M | kr -14.60M | kr 22.90M |
| Total Liabilities | kr 93.80M | kr 102.70M | kr 103.30M | kr 107.80M | kr 115.60M |
| Stockholders' Equity | kr 262.00M | kr 290.50M | kr 314.00M | kr 269.30M | kr 213.00M |
| Cash Flow | |||||
| Free Cash Flow | kr 34.00M | kr 61.20M | kr 109.10M | kr 53.80M | kr 21.70M |
| Operating Cash Flow | kr 35.90M | kr 66.30M | kr 116.80M | kr 61.20M | kr 30.30M |
| Investing Cash Flow | kr -5.30M | kr -4.50M | kr -7.50M | kr -7.30M | kr -8.60M |
| Financing Cash Flow | kr -68.50M | kr -110.60M | kr -52.20M | kr -43.60M | kr 6.60M |