| | 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) | 8.057 | 27.460 | 9.74 | 26.36 | 10.73 | 38.02 | 16.01 | 50.42 |
| Earnings before interest and taxes (EBIT) (MSEK) | -2.496 | 2.167 | -1.05 | 7.51 | -2.87 | 1.54 | -2.66 | 3.65 |
| Pre tax profit (PTP) (MSEK) | -2.003 | 2.944 | -1.65 | 7.51 | -3.86 | 0.71 | 3.32 | 2.30 |
| Net Revenue (MSEK) | -2.496 | 1.883 | -1.76 | 5.39 | -4.12 | 0.41 | 3.29 | 1.23 |
| Earnings per share (SEK) | - | 0.26 | -0.24 | 0.73 | - | 0.053 | -0.43 | 0.73 |
| Dividend per share (SEK) | - | - | - | 0 | - | - | - | - |
| Owner's equity (MSEK) | 18.866 | 23.210 | 21.50 | 28.65 | 26.18 | 30.70 | 27.42 | 30.53 |
| Fixed assets (MSEK) | 29.400 | 29.188 | 33.85 | 46.00 | 61.00 | 67.57 | 73.96 | 77.46 |
| Intangible assets (MSEK) | - | - | - | - | - | 0.75 | 0.72 | 0.68 |
| Liquid assets (MSEK) | 14.800 | 12.191 | 6.84 | 14.98 | 12.09 | 8.71 | 9.54 | 12.15 |
| Total shareholder equity and liabilities (MSEK) | - | - | - | - | 73.09 | 76.28 | 83.50 | 89.61 |
| Long time debts including distributions (MSEK) | 13.554 | 13.209 | 8.14 | 11.23 | 18.49 | 20.47 | 25.20 | 33.17 |
| Short term debt (MSEK) | 11.387 | 4.583 | 11.29 | 10.10 | 17.78 | 13.25 | 19.40 | 14.01 |
| The share's ratio value (SEK) | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| Cash flow for the period (MSEK) | - | - | - | - | - | -7.72 | - | -0.81 |
| Number of shares (in millions) | - | - | - | - | 7 640 000 | 7 640 000 | 7 640 000 | 7 640 000 |
| Average number of employees | - | - | - | - | - | - | - | - |