| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Gross Profit | kr -11.07K | kr -23.41K | kr -38.42K | kr -21.63K | kr -9.30K |
| Operating Income | kr -14.50K | kr -27.03K | kr -41.74K | kr -23.07K | kr -10.53K |
| EBITDA | kr -14.50K | kr -27.03K | kr -41.73K | kr -23.06K | kr -10.51K |
| Net Income | kr -12.93K | kr -22.87K | kr -38.45M | kr -21.06M | kr -8.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 13.37M | kr 24.34M | kr 38.91M | kr 34.15M | kr 13.50M |
| Total Assets | kr 15.29M | kr 29.79M | kr 48.34M | kr 53.70M | kr 15.60M |
| Total Debt | kr 0.00 | kr 15.44M | kr 12.58M | kr 13.29M | kr 0.00 |
| Net Debt | kr -13.37M | kr -8.70M | kr -26.34M | kr -20.86M | kr -13.30M |
| Total Liabilities | kr 510.00K | kr 18.62M | kr 14.32M | kr 18.71M | kr 1.19M |
| Stockholders' Equity | kr 14.78M | kr 11.16M | kr 34.02M | kr 34.99M | kr 14.41M |
| Cash Flow | |||||
| Free Cash Flow | kr -12.08M | kr -17.65M | kr -32.70M | kr -34.10M | kr -8.06M |
| Operating Cash Flow | kr -12.08M | kr -17.65M | kr -32.70M | kr -34.10M | kr -8.06M |
| Investing Cash Flow | kr 0.00 | kr 0.00 | kr -17.00K | kr 0.00 | kr 0.00 |
| Financing Cash Flow | kr 1.11M | kr 2.87M | kr 37.48M | kr 54.94M | kr 14.01M |