| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 222.60M | kr 268.47M | kr 293.08M | kr 312.14M | kr 295.46M |
| Gross Profit | kr -26.42M | kr 203.99M | kr 241.36M | kr 263.24M | kr 242.17M |
| Operating Income | kr -26.42M | kr -2.92M | kr -14.77M | kr 19.66M | kr 40.02M |
| EBITDA | kr -12.30M | kr 17.02M | kr -15.52M | kr 22.05M | kr 41.86M |
| Net Income | kr -34.04M | kr -2.08M | kr -14.39M | kr 17.49M | kr 38.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 14.51M | kr 41.07M | kr 38.38M | kr 63.83M | kr 85.07M |
| Total Assets | kr 98.46M | kr 157.64M | kr 179.19M | kr 211.12M | kr 196.71M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Net Debt | kr -14.51M | kr -41.07M | kr -38.38M | kr -63.83M | kr -85.07M |
| Total Liabilities | kr 64.85M | kr 83.34M | kr 92.71M | kr 101.43M | kr 93.92M |
| Stockholders' Equity | kr 33.61M | kr 74.30M | kr 86.48M | kr 109.69M | kr 102.80M |
| Cash Flow | |||||
| Free Cash Flow | kr -13.71M | kr 12.43M | kr -15.77M | kr -11.49M | kr 14.67M |
| Operating Cash Flow | kr -13.71M | kr 15.26M | kr 6.09M | kr 15.90M | kr 26.14M |
| Investing Cash Flow | kr -3.18M | kr -2.89M | kr -21.87M | kr -27.47M | kr -10.59M |
| Financing Cash Flow | kr -9.67M | kr -9.67M | kr -9.67M | kr -9.67M | kr 0.00 |