| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 12.78B | kr 6.58B | kr 6.14B | kr 6.87B | kr 6.25B |
| Gross Profit | kr 3.02B | kr 1.86B | kr 1.72B | kr 1.58B | kr 1.68B |
| Operating Income | kr 580.00M | kr 459.00M | kr 432.00M | kr 403.00M | kr 224.00M |
| EBITDA | kr 604.00M | kr 751.00M | kr 701.00M | kr 692.00M | kr 491.00M |
| Net Income | kr 131.00M | kr 311.00M | kr 270.00M | kr 243.00M | kr 95.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 971.00M | kr 1.51B | kr 578.00M | kr 756.00M | kr 208.00M |
| Total Assets | kr 12.47B | kr 7.08B | kr 5.77B | kr 6.58B | kr 6.02B |
| Total Debt | kr 4.75B | kr 1.23B | kr 1.24B | kr 1.83B | kr 1.44B |
| Net Debt | kr 3.77B | kr -280.00M | kr 658.00M | kr 1.08B | kr 1.23B |
| Total Liabilities | kr 8.08B | kr 2.82B | kr 2.56B | kr 3.41B | kr 3.24B |
| Stockholders' Equity | kr 4.17B | kr 4.13B | kr 3.05B | kr 3.01B | kr 2.65B |
| Cash Flow | |||||
| Free Cash Flow | kr 785.00M | kr 551.00M | kr 666.00M | kr 437.00M | kr -256.00M |
| Operating Cash Flow | kr 785.00M | kr 624.00M | kr 810.00M | kr 542.00M | kr -165.00M |
| Investing Cash Flow | kr -1.77B | kr -144.00M | kr -107.00M | kr -150.00M | kr -103.00M |
| Financing Cash Flow | kr 533.00M | kr 432.00M | kr -810.00M | kr 153.00M | kr -253.00M |