| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 617.00M | kr 731.00M | kr 787.00M | kr 848.00M | kr 732.00M |
| Gross Profit | kr 482.00M | kr 607.00M | kr 631.00M | kr 619.00M | kr 522.00M |
| Operating Income | kr -6.00M | kr 167.00M | kr 204.00M | kr 248.00M | kr 211.00M |
| EBITDA | kr 107.00M | kr 209.00M | kr 242.00M | kr 289.00M | kr 249.00M |
| Net Income | kr -23.00M | kr 126.00M | kr 155.00M | kr 194.00M | kr 158.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 48.00M | kr 21.00M | kr 95.00M | kr 150.00M | kr 206.00M |
| Total Assets | kr 802.00M | kr 872.00M | kr 799.00M | kr 801.00M | kr 585.00M |
| Total Debt | kr 251.00M | kr 257.00M | kr 121.00M | kr 121.00M | kr 72.00M |
| Net Debt | kr 203.00M | kr 236.00M | kr 26.00M | kr -29.00M | kr -134.00M |
| Total Liabilities | kr 453.00M | kr 501.00M | kr 403.00M | kr 410.00M | kr 254.00M |
| Stockholders' Equity | kr 349.00M | kr 371.00M | kr 396.00M | kr 391.00M | kr 331.00M |
| Cash Flow | |||||
| Free Cash Flow | kr 51.00M | kr -36.00M | kr 119.00M | kr 185.00M | kr 210.00M |
| Operating Cash Flow | kr 151.00M | kr 97.00M | kr 211.00M | kr 236.00M | kr 240.00M |
| Investing Cash Flow | kr -99.00M | kr -133.00M | kr -109.00M | kr -192.00M | kr -146.00M |
| Financing Cash Flow | kr -23.00M | kr -38.00M | kr -155.00M | kr -97.00M | kr -135.00M |