| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 99.49M | kr 91.27M | kr 78.18M | kr 65.52M | kr 55.83M |
| Gross Profit | kr 23.70M | kr 44.79M | kr 36.23M | kr 29.67M | kr 22.81M |
| Operating Income | kr 23.70M | kr 21.54M | kr 17.87M | kr 12.06M | kr 8.78M |
| EBITDA | kr 23.70M | kr 21.54M | kr 17.97M | kr 12.17M | kr 8.89M |
| Net Income | kr 19.68M | kr 17.44M | kr 13.95M | kr 9.49M | kr 6.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 32.67M | kr 29.87M | kr 27.73M | kr 23.39M | kr 21.45M |
| Total Assets | kr 49.12M | kr 45.22M | kr 40.41M | kr 34.51M | kr 31.25M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Net Debt | kr -32.67M | kr -29.87M | kr -27.73M | kr -23.39M | kr -21.45M |
| Total Liabilities | kr 14.66M | kr 12.94M | kr 11.64M | kr 10.17M | kr 9.52M |
| Stockholders' Equity | kr 34.46M | kr 32.28M | kr 28.77M | kr 24.34M | kr 21.73M |
| Cash Flow | |||||
| Free Cash Flow | kr 0.00 | kr 16.07M | kr 13.70M | kr 8.76M | kr 5.84M |
| Operating Cash Flow | kr 20.45M | kr 16.07M | kr 13.84M | kr 8.76M | kr 5.84M |
| Investing Cash Flow | kr 0.00 | kr 0.00 | kr 125.00K | kr 0.00 | kr 1.00K |
| Financing Cash Flow | kr -17.46M | kr -13.92M | kr -9.48M | kr -6.90M | kr 6.42M |