Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 12.11M | kr 16.89M | kr 15.14M | kr 13.92M | kr 12.17M |
Gross Profit | kr 6.18M | kr 6.33M | kr 4.46M | kr 5.41M | kr 9.16M |
Operating Income | kr -2.36M | kr 1.77M | kr -3.15M | kr -2.39M | kr -2.13M |
EBITDA | kr 743.00K | kr -1.01M | kr -910.82K | kr 102.54K | kr 63.72K |
Net Income | kr -2.63M | kr -1.92M | kr -2.99M | kr -2.16M | kr -1.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 306.00K | kr 229.89K | kr 89.81K | kr 1.42M | kr 2.05M |
Total Assets | kr 19.55M | kr 23.11M | kr 22.61M | kr 18.47M | kr 16.81M |
Total Debt | kr 1.78M | kr 1.75M | kr 3.23M | kr 2.43M | kr 0.00 |
Net Debt | kr 1.48M | kr 1.52M | kr 3.14M | kr 1.01M | kr -2.05M |
Total Liabilities | kr 9.07M | kr 10.86M | kr 8.45M | kr 7.17M | kr 3.35M |
Stockholders' Equity | kr 10.48M | kr 12.25M | kr 14.17M | kr 11.30M | kr 13.46M |
Cash Flow | |||||
Free Cash Flow | kr -621.00K | kr 568.11K | kr -7.98M | kr -3.07M | kr -3.63M |
Operating Cash Flow | kr 1.15M | kr 733.07K | kr -1.08M | kr -155.01K | kr -1.38M |
Investing Cash Flow | kr -1.75M | kr -3.51M | kr -6.90M | kr -2.91M | kr -2.27M |
Financing Cash Flow | kr 683.00K | kr 2.92M | kr 6.66M | kr 2.43M | kr 2.36M |