| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 813.95M | kr 766.95M | kr 561.11M | kr 634.90M | kr 757.90M |
| Gross Profit | kr 29.50M | kr 34.12M | kr 22.62M | kr -3.15M | kr 36.90M |
| Operating Income | kr -15.30M | kr 8.44M | kr -350.00K | kr -20.51M | kr -14.68M |
| EBITDA | kr -7.94M | kr 10.85M | kr -2.02M | kr -12.36M | kr -11.29M |
| Net Income | kr -15.85M | kr 9.00M | kr -447.00K | kr -21.50M | kr -14.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 17.35M | kr 24.92M | kr 17.33M | kr 21.38M | kr 34.60M |
| Total Assets | kr 36.28M | kr 51.79M | kr 41.06M | kr 41.51M | kr 62.86M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 19.00K |
| Net Debt | kr -17.29M | kr -24.89M | kr -17.29M | kr -21.34M | kr -34.58M |
| Total Liabilities | kr 9.19M | kr 8.85M | kr 6.68M | kr 7.13M | kr 6.98M |
| Stockholders' Equity | kr 27.09M | kr 42.94M | kr 34.38M | kr 34.38M | kr 55.88M |
| Cash Flow | |||||
| Free Cash Flow | kr -19.95M | kr 1.76M | kr -4.50M | kr -13.33M | kr -21.66M |
| Operating Cash Flow | kr -5.32M | kr 1.90M | kr -4.39M | kr -12.16M | kr -11.12M |
| Investing Cash Flow | kr -2.28M | kr 5.46M | kr -113.00K | kr -1.10M | kr -12.47M |
| Financing Cash Flow | kr 0.00 | kr 239.00K | kr 447.00K | kr 0.00 | kr 41.18M |