| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 6.58B | kr 6.14B | kr 6.87B | kr 6.25B | kr 5.32B |
| Gross Profit | kr 1.86B | kr 1.72B | kr 1.58B | kr 1.68B | kr 1.42B |
| Operating Income | kr 459.00M | kr 432.00M | kr 403.00M | kr 224.00M | kr 112.00M |
| EBITDA | kr 751.00M | kr 701.00M | kr 692.00M | kr 491.00M | kr 352.00M |
| Net Income | kr 311.00M | kr 270.00M | kr 243.00M | kr 95.00M | kr -22.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 1.51B | kr 578.00M | kr 756.00M | kr 208.00M | kr 692.00M |
| Total Assets | kr 7.08B | kr 5.77B | kr 6.58B | kr 6.02B | kr 5.52B |
| Total Debt | kr 1.23B | kr 1.24B | kr 1.83B | kr 1.44B | kr 2.41B |
| Net Debt | kr -280.00M | kr 658.00M | kr 1.08B | kr 1.23B | kr 1.72B |
| Total Liabilities | kr 2.82B | kr 2.56B | kr 3.41B | kr 3.24B | kr 3.79B |
| Stockholders' Equity | kr 4.13B | kr 3.05B | kr 3.01B | kr 2.65B | kr 1.61B |
| Cash Flow | |||||
| Free Cash Flow | kr 551.00M | kr 666.00M | kr 437.00M | kr -256.00M | kr 765.00M |
| Operating Cash Flow | kr 624.00M | kr 810.00M | kr 542.00M | kr -165.00M | kr 811.00M |
| Investing Cash Flow | kr -144.00M | kr -107.00M | kr -150.00M | kr -103.00M | kr -45.00M |
| Financing Cash Flow | kr 432.00M | kr -810.00M | kr 153.00M | kr -253.00M | kr -343.00M |