Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 60.43M | kr 60.43M | kr 61.55M | kr 57.68M | kr 59.99M |
Gross Profit | kr 47.55M | kr 47.55M | kr 52.95M | kr 47.92M | kr 49.73M |
Operating Income | kr -13.48M | kr -13.48M | kr -8.23M | kr -7.62M | kr -351.00K |
EBITDA | kr -5.79M | kr -13.36M | kr -8.26M | kr -7.11M | kr -1.58M |
Net Income | kr -14.65M | kr -14.65M | kr -9.12M | kr -7.34M | kr -1.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 10.06M | kr 1.53M | kr 3.55M | kr 6.24M | kr 9.00M |
Total Assets | kr 73.38M | kr 81.47M | kr 72.42M | kr 66.19M | kr 77.16M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 83.00K |
Net Debt | kr -10.06M | kr -1.53M | kr -3.55M | kr -6.24M | kr -8.92M |
Total Liabilities | kr 28.40M | kr 37.19M | kr 30.77M | kr 28.99M | kr 31.98M |
Stockholders' Equity | kr 44.98M | kr 44.29M | kr 41.65M | kr 37.20M | kr 45.18M |
Cash Flow | |||||
Free Cash Flow | kr -2.71M | kr -1.46M | kr -16.31M | kr -2.31M | kr 4.08M |
Operating Cash Flow | kr 230.00K | kr 1.49M | kr -11.90M | kr 2.39M | kr 8.64M |
Investing Cash Flow | kr -2.94M | kr -2.94M | kr -4.37M | kr -4.77M | kr -4.63M |
Financing Cash Flow | kr 0.00 | kr 0.00 | kr 12.33M | kr -83.00K | kr -1.66M |