| | 6/30/2009 | 12/31/2009 | 6/30/2010 | 12/31/2010 | 6/30/2011 | 12/31/2011 | 6/30/2012 | 12/31/2012 |
| Number of months that the report spans | 6 | 12 | 6 | 12 | 6 | 12 | 6 | 12 |
| Total revenue (MSEK) | 0.02 | 0.28 | 42.01 | 14.27 | 5.72 | 10.37 | 4.71 | 11.27 |
| Earnings before interest and taxes (EBIT) (MSEK) | -13.15 | -7.60 | 38.14 | -34.87 | -4.99 | -6.53 | -3.98 | -11.60 |
| Pre tax profit (PTP) (MSEK) | -8.18 | -7.60 | 38.09 | -34.87 | -4.99 | -54.53 | -29.47 | -37.38 |
| Net Revenue (MSEK) | -13.15 | -11.05 | 36.45 | -37.62 | -24.97 | -54.53 | -29.47 | -37.38 |
| Earnings per share (SEK) | -0.45 | -0.34 | 0.76 | -0.68 | -0.37 | -0.42 | 0.13 | -0.16 |
| Dividend per share (SEK) | - | - | - | - | - | - | - | - |
| Owner's equity (MSEK) | -6.04 | 7.09 | 64.62 | 16.61 | 19.01 | 1.43 | 23.35 | 16.18 |
| Fixed assets (MSEK) | 20.26 | 45.05 | 0.54 | 9.65 | 55.11 | 24.90 | 33.88 | 28.24 |
| Intangible assets (MSEK) | - | - | - | - | - | 16.27 | 3.85 | 19.78 |
| Liquid assets (MSEK) | 22.22 | 1.72 | 89.03 | 48.38 | 1.78 | 3.10 | 3.40 | 3.55 |
| Total shareholder equity and liabilities (MSEK) | - | - | - | - | 57.88 | 28.00 | 37.28 | 31.79 |
| Long time debts including distributions (MSEK) | - | - | - | - | - | - | 0.36 | 0.27 |
| Short term debt (MSEK) | 48.838 | 39.60 | 24.95 | 40.42 | 38.88 | 26.58 | 13.56 | 15.34 |
| The share's ratio value (SEK) | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.04 | 0.04 |
| Cash flow for the period (MSEK) | - | - | - | - | 0.034 | -0.38 | 0.06 | 0.27 |
| Number of shares (in millions) | - | - | - | - | 67 790 788 | 129 153 939 | 235 417 131 | 235 417 131 |
| Average number of employees | - | - | - | - | - | 6 | - | - |