| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | kr 385.00K | kr 423.00K | kr 6.51M | kr 9.61M |
| Gross Profit | kr -571.17K | kr 385.00K | kr 423.00K | kr 6.51M | kr 9.61M |
| Operating Income | kr -40.99M | kr -32.58M | kr -43.66M | kr -32.21M | kr -28.81M |
| EBITDA | kr -40.42M | kr -32.81M | kr -43.90M | kr -32.21M | kr -28.65M |
| Net Income | kr -40.39M | kr -28.96M | kr -38.38M | kr -27.34M | kr -23.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 78.84M | kr 18.61M | kr 21.67M | kr 26.01M | kr 46.76M |
| Total Assets | kr 88.34M | kr 28.38M | kr 29.61M | kr 35.62M | kr 53.31M |
| Total Debt | kr 28.30M | kr 624.00K | kr 10.83M | kr 205.00K | kr 57.00K |
| Net Debt | kr -20.51M | kr -17.98M | kr -10.84M | kr -25.81M | kr -46.70M |
| Total Liabilities | kr 33.78M | kr 5.31M | kr 16.89M | kr 3.65M | kr 14.61M |
| Stockholders' Equity | kr 54.56M | kr 23.07M | kr 12.72M | kr 31.97M | kr 38.70M |
| Cash Flow | |||||
| Free Cash Flow | kr -37.83M | kr -30.00M | kr -31.81M | kr -37.71M | kr -15.06M |
| Operating Cash Flow | kr -37.83M | kr -29.15M | kr -31.81M | kr -37.65M | kr -15.06M |
| Investing Cash Flow | kr -30.61M | kr -987.00K | kr -37.00K | kr -117.00K | kr 0.00 |
| Financing Cash Flow | kr 99.33M | kr 27.08M | kr 27.50M | kr 17.02M | kr 51.18M |