Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 9.02M | kr 854.70K | kr 811.70K | kr 729.00K | kr 614.29K |
Gross Profit | kr 8.88M | kr -2.80M | kr 189.12K | kr 1.98M | kr 1.57M |
Operating Income | kr -18.06M | kr -25.80M | kr -21.52M | kr -17.91M | kr -12.29M |
EBITDA | kr -15.72M | kr -24.35M | kr -20.47M | kr -17.63M | kr -12.18M |
Net Income | kr -17.72M | kr -25.38M | kr -21.13M | kr -18.10M | kr -12.47M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 12.36M | kr 14.04M | kr 7.60M | kr 7.51M | kr 29.51M |
Total Assets | kr 42.66M | kr 40.69M | kr 31.19M | kr 23.99M | kr 44.11M |
Total Debt | kr 0.00 | kr 206.02K | kr 588.34K | kr 1.10M | kr 1.81M |
Net Debt | kr -12.36M | kr -13.83M | kr -7.01M | kr -6.41M | kr -27.71M |
Total Liabilities | kr 8.46M | kr 7.00M | kr 3.33M | kr 3.36M | kr 5.47M |
Stockholders' Equity | kr 34.20M | kr 33.69M | kr 27.86M | kr 20.63M | kr 38.64M |
Cash Flow | |||||
Free Cash Flow | kr -16.52M | kr -20.39M | kr -20.64M | kr -17.14M | kr -13.67M |
Operating Cash Flow | kr -16.52M | kr -20.39M | kr -20.64M | kr -17.14M | kr -13.67M |
Investing Cash Flow | kr -3.44M | kr -3.99M | kr -7.15M | kr -4.15M | kr -3.42M |
Financing Cash Flow | kr 18.28M | kr 30.82M | kr 27.88M | kr -708.00K | kr 40.26M |