| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 394.57M | kr 416.38M | kr 472.86M | kr 413.97M | kr 374.07M |
| Gross Profit | kr 8.34M | kr 25.49M | kr 411.83M | kr 352.63M | kr 326.60M |
| Operating Income | kr 8.34M | kr 27.07M | kr 34.55M | kr 3.40M | kr -9.24M |
| EBITDA | kr 41.42M | kr 60.08M | kr 61.02M | kr 38.79M | kr 22.50M |
| Net Income | kr 43.00K | kr 20.01M | kr 20.99M | kr 3.64M | kr -6.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 37.22M | kr 51.27M | kr 56.46M | kr 19.60M | kr 10.30M |
| Total Assets | kr 406.13M | kr 362.81M | kr 349.04M | kr 355.30M | kr 323.49M |
| Total Debt | kr 130.50M | kr 92.51M | kr 83.51M | kr 111.15M | kr 75.48M |
| Net Debt | kr 93.28M | kr 41.24M | kr 27.05M | kr 91.55M | kr 65.18M |
| Total Liabilities | kr 235.78M | kr 190.71M | kr 184.24M | kr 209.15M | kr 182.82M |
| Stockholders' Equity | kr 170.34M | kr 172.10M | kr 164.80M | kr 146.15M | kr 140.67M |
| Cash Flow | |||||
| Free Cash Flow | kr -38.85M | kr 5.00M | kr 66.23M | kr -22.96M | kr -56.61M |
| Operating Cash Flow | kr 34.08M | kr 43.14M | kr 73.46M | kr 1.27M | kr -665.00K |
| Investing Cash Flow | kr -72.93M | kr -38.14M | kr -6.64M | kr -24.23M | kr -53.31M |
| Financing Cash Flow | kr 26.60M | kr -8.64M | kr -27.61M | kr 34.91M | kr 16.27M |