| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.86M | kr 3.34M | kr 3.25M | kr 2.60M | kr 4.63M |
| Gross Profit | kr 3.76M | kr 1.74M | kr 2.59M | kr 1.89M | kr 3.65M |
| Operating Income | kr -15.84M | kr -26.88M | kr -21.73M | kr -21.70M | kr -17.03M |
| EBITDA | kr -14.99M | kr -25.91M | kr -20.89M | kr -21.08M | kr -16.42M |
| Net Income | kr -15.51M | kr -26.55M | kr -21.49M | kr -21.72M | kr -18.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 15.92M | kr 2.76M | kr 24.46M | kr 20.69M | kr 18.80M |
| Total Assets | kr 25.51M | kr 9.34M | kr 31.77M | kr 26.98M | kr 24.83M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Net Debt | kr -15.92M | kr -2.76M | kr -24.46M | kr -20.69M | kr -18.80M |
| Total Liabilities | kr 6.27M | kr 8.91M | kr 8.32M | kr 7.87M | kr 5.33M |
| Stockholders' Equity | kr 19.23M | kr 425.00K | kr 23.45M | kr 19.11M | kr 19.50M |
| Cash Flow | |||||
| Free Cash Flow | kr -15.67M | kr -27.23M | kr -22.18M | kr -19.41M | kr -17.90M |
| Operating Cash Flow | kr -15.67M | kr -27.23M | kr -21.04M | kr -18.64M | kr -17.57M |
| Investing Cash Flow | kr -3.49M | kr 0.00 | kr -1.14M | kr -772.00K | kr -331.00K |
| Financing Cash Flow | kr 32.32M | kr 5.53M | kr 25.94M | kr 21.31M | kr 28.26M |