| | 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 | 5 | 12 | 6 | 12 |
| Total revenue (MSEK) | 6.809 | 15.43 | 19.58 | 84.31 | 43.14 | 111.80 | 54.70 | 121.14 |
| Earnings before interest and taxes (EBIT) (MSEK) | -1.992 | -4.73 | -4.48 | -8.05 | -11.01 | -10.23 | -5.50 | -7.28 |
| Pre tax profit (PTP) (MSEK) | -3.727 | -11.78 | -5.70 | -8.05 | -10.06 | -12.06 | -6.57 | -9.62 |
| Net Revenue (MSEK) | -1.992 | -9.58 | -6.23 | -11.10 | -11.01 | -9.97 | -6.57 | -8.54 |
| Earnings per share (SEK) | -0.21 | -0.11 | -0.56 | -0.86 | -0.64 | -0.53 | -0.29 | -0.36 |
| Dividend per share (SEK) | - | - | - | 0 | - | - | - | - |
| Owner's equity (MSEK) | -5.185 | 4.32 | 16.21 | 30.95 | 39.48 | 40.65 | 41.81 | 39.80 |
| Fixed assets (MSEK) | 20.966 | 19.88 | 20.03 | 35.60 | 50.55 | 49.05 | 40.09 | 38.34 |
| Intangible assets (MSEK) | - | - | - | - | 41.81 | 36.58 | 34.33 | 32.53 |
| Liquid assets (MSEK) | 5.406 | 11.05 | 18.86 | 51.74 | 55.00 | 55.59 | 59.27 | 53.43 |
| Total shareholder equity and liabilities (MSEK) | - | - | - | - | 105.55 | 104.64 | 99.36 | 91.76 |
| Long time debts including distributions (MSEK) | 15.968 | 13.59 | 6.08 | 11.46 | 22.56 | 12.23 | 3.78 | 4.89 |
| Short term debt (MSEK) | 15.623 | 13.03 | 16.60 | 44.92 | 44.52 | 51.76 | 53.77 | 47.07 |
| The share's ratio value (SEK) | 0.10 | 0.01 | 0.01 | 0.20 | 0.20 | 0.2 | 0.2 | 0.2 |
| Cash flow for the period (MSEK) | - | - | - | - | -0.98 | -0.90 | -5.08 | -4.79 |
| Number of shares (in millions) | - | - | - | - | 20 648 678 | 20 648 678 | 24 648 678 | 24 648 678 |
| Average number of employees | 22 | 9 | - | 30 | 40 | 37 | 44 | 42 |