| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 944.67M | kr 869.77M | kr 942.81M | kr 788.30M | kr 618.23M |
| Gross Profit | kr 427.52M | kr 379.71M | kr 416.52M | kr 364.13M | kr 272.12M |
| Operating Income | kr 82.85M | kr 63.00M | kr 136.41M | kr 119.55M | kr 50.76M |
| EBITDA | kr 118.90M | kr 94.19M | kr 164.55M | kr 144.10M | kr 76.25M |
| Net Income | kr 58.50M | kr 39.34M | kr 101.00M | kr 87.44M | kr 33.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 100.81M | kr 104.72M | kr 113.08M | kr 116.37M | kr 66.28M |
| Total Assets | kr 597.49M | kr 577.85M | kr 613.98M | kr 556.07M | kr 422.34M |
| Total Debt | kr 81.56M | kr 111.49M | kr 95.62M | kr 75.71M | kr 79.45M |
| Net Debt | kr -19.25M | kr 6.77M | kr -17.46M | kr -40.65M | kr 13.18M |
| Total Liabilities | kr 247.10M | kr 283.03M | kr 280.76M | kr 277.81M | kr 212.53M |
| Stockholders' Equity | kr 349.61M | kr 294.47M | kr 333.22M | kr 278.26M | kr 209.81M |
| Cash Flow | |||||
| Free Cash Flow | kr 84.63M | kr 77.00M | kr 10.09M | kr 67.98M | kr 64.12M |
| Operating Cash Flow | kr 94.26M | kr 89.11M | kr 26.73M | kr 78.83M | kr 74.73M |
| Investing Cash Flow | kr -22.22M | kr -17.74M | kr -8.37M | kr -11.74M | kr -9.98M |
| Financing Cash Flow | kr -79.63M | kr -62.94M | kr -23.19M | kr -21.95M | kr -24.32M |