| Revenue | NOK 4,8M | -1% |
| EBITDA | NOK 2,8M | -11% |
| Net profit | NOK 523K | -21% |
| Total assets | NOK 10,1M | -5% |
| Equity | NOK 2,2M | +32% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 2 637 | 2 145 | 6 411 | 4 933 | 4 596 | 4 477 | 2 922 | 4 678 | 6 552 | 4 877 | 4 811 |
| Staff expenses | −0 | −1 | −0 | −0 | −156 | −0 | −0 | −0 | −173 | −0 | −0 | −0 |
| EBITDA | 28 | 1 706 | −2 719 | 2 131 | 940 | 4 326 | 3 649 | 1 915 | 3 385 | 4 654 | 3 143 | 2 804 |
| Depreciation & amort. | −156 | −936 | −1 056 | −1 075 | −1 079 | −1 201 | −1 291 | −1 249 | −1 029 | −588 | −588 | −507 |
| EBIT | −128 | 770 | −3 775 | 1 055 | −140 | 3 125 | 2 358 | 666 | 2 355 | 4 065 | 2 554 | 2 297 |
| Net financials | 9 | −651 | −1 211 | 1 | 1 | 6 | 3 | 2 | 5 | −869 | −1 709 | −1 625 |
| Profit before tax | −119 | 119 | −4 986 | 1 057 | −139 | 3 131 | 2 361 | 669 | 2 360 | 3 196 | 845 | 672 |
| Tax | −32 | 10 | −634 | 268 | −19 | 689 | 520 | 147 | 540 | 822 | 186 | 149 |
| Net profit | −87 | 109 | −4 351 | 789 | −120 | 2 441 | 1 841 | 522 | 1 820 | 2 373 | 659 | 523 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 035 | 28 242 | 23 353 | 24 211 | 22 299 | 20 955 | 19 011 | 19 137 | 18 037 | 10 982 | 10 685 | 10 134 |
| Equity | 1 727 | 1 000 | −2 775 | 4 014 | 3 894 | 3 735 | 5 577 | 6 098 | 7 918 | 1 741 | 1 655 | 2 178 |
| Long-term debt | 23 269 | 25 279 | 25 000 | 19 665 | 18 299 | 16 688 | 12 698 | 12 783 | 9 101 | 8 422 | 8 162 | 7 477 |
| Short-term debt | 39 | 1 963 | 1 128 | 531 | 106 | 532 | 736 | 256 | 1 018 | 818 | 868 | 479 |
| Total debt | 23 308 | 27 242 | 26 128 | 20 196 | 18 405 | 17 220 | 13 434 | 13 039 | 10 119 | 9 240 | 9 030 | 7 956 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Voxov As | Company | 100.0% | 100.0% | 2022 |
Gråfjell Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Einar Skaar | Chief Executive Officer | 0 companies |
| Bjørn Robert Grepperud | Chairman | 0 companies |
| Svend Otto Svendsen | Chairman | 0 companies |