| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 20.41B | kr 21.48B | kr 23.58B | kr 23.60B | kr 15.88B |
| Gross Profit | kr 2.77B | kr 3.21B | kr 3.41B | kr 3.46B | kr 2.48B |
| Operating Income | kr 84.00M | kr 372.10M | kr 545.30M | kr 758.00M | kr 576.20M |
| EBITDA | kr 2.83B | kr 762.70M | kr 894.40M | kr 1.17B | kr 898.60M |
| Net Income | kr -2.63B | kr 53.00M | kr 173.90M | kr 477.70M | kr 357.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 676.00M | kr 883.90M | kr 1.11B | kr 766.80M | kr 847.40M |
| Total Assets | kr 13.40B | kr 15.82B | kr 16.13B | kr 15.85B | kr 14.32B |
| Total Debt | kr 3.07B | kr 4.19B | kr 5.90B | kr 5.28B | kr 5.06B |
| Net Debt | kr 2.39B | kr 3.30B | kr 4.79B | kr 4.51B | kr 4.21B |
| Total Liabilities | kr 7.90B | kr 8.81B | kr 10.74B | kr 10.77B | kr 9.64B |
| Stockholders' Equity | kr 5.51B | kr 7.01B | kr 5.39B | kr 5.08B | kr 4.68B |
| Cash Flow | |||||
| Free Cash Flow | kr -87.00M | kr -97.90M | kr 379.10M | kr 393.40M | kr 83.60M |
| Operating Cash Flow | kr -74.00M | kr 147.10M | kr 619.20M | kr 584.30M | kr 168.60M |
| Investing Cash Flow | kr -169.00M | kr -244.30M | kr -240.10M | kr -211.60M | kr -3.17B |
| Financing Cash Flow | kr 21.00M | kr -148.90M | kr 26.70M | kr -434.60M | kr 3.10B |