| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.07B | kr 2.08B | kr 2.01B | kr 2.09B | kr 1.26B |
| Gross Profit | kr 13.30M | kr 703.90M | kr 706.20M | kr 472.20M | kr 335.10M |
| Operating Income | kr 13.30M | kr 14.80M | kr 12.50M | kr 93.50M | kr 19.50M |
| EBITDA | kr 91.20M | kr 106.60M | kr 98.30M | kr 164.90M | kr 81.60M |
| Net Income | kr 63.00M | kr -8.00M | kr -7.60M | kr 68.30M | kr 6.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 218.00M | kr 155.80M | kr 66.90M | kr 125.00M | kr 106.70M |
| Total Assets | kr 1.28B | kr 1.38B | kr 1.34B | kr 1.36B | kr 1.10B |
| Total Debt | kr 215.50M | kr 360.40M | kr 401.50M | kr 376.50M | kr 336.30M |
| Net Debt | kr -2.50M | kr 204.60M | kr 334.60M | kr 251.50M | kr 229.60M |
| Total Liabilities | kr 593.90M | kr 741.90M | kr 775.30M | kr 784.40M | kr 612.80M |
| Stockholders' Equity | kr 685.70M | kr 637.60M | kr 563.60M | kr 575.20M | kr 488.80M |
| Cash Flow | |||||
| Free Cash Flow | kr 56.70M | kr 79.90M | kr 11.20M | kr 102.30M | kr 3.70M |
| Operating Cash Flow | kr 63.90M | kr 99.70M | kr 30.40M | kr 135.00M | kr 34.10M |
| Investing Cash Flow | kr 140.50M | kr -7.10M | kr -4.00M | kr -88.50M | kr -138.70M |
| Financing Cash Flow | kr -142.10M | kr -3.80M | kr -84.50M | kr -28.20M | kr 100.20M |