| Revenue | NOK 2,3M | +26% |
| EBITDA | NOK 513K | +1036% |
| Net profit | NOK 167K | +183% |
| Total assets | NOK 3,4M | -8% |
| Equity | NOK -141K | +54% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 872 | 1 275 | 1 359 | 1 598 | 1 415 | 1 652 | 2 313 | 1 570 | 1 986 | 1 728 | 1 591 | 1 669 | 1 860 | 2 123 | 1 827 | 2 305 |
| Staff expenses | −0 | −0 | −0 | −0 | −371 | −478 | −522 | −591 | −574 | −669 | −525 | −595 | −620 | −543 | −633 | −662 | −730 | −776 | −856 |
| EBITDA | 0 | 0 | 0 | 192 | 163 | 110 | 429 | 199 | 229 | 577 | 106 | 650 | 215 | 315 | 266 | 289 | 504 | 45 | 513 |
| Depreciation & amort. | −0 | −0 | −0 | −138 | −158 | −186 | −189 | −189 | −187 | −172 | −172 | −172 | −172 | −172 | −131 | −106 | −106 | −106 | −106 |
| EBIT | 0 | 0 | 0 | 55 | 5 | −75 | 240 | 11 | 42 | 406 | −66 | 478 | 44 | 143 | 135 | 183 | 398 | −61 | 407 |
| Net financials | 0 | 0 | 0 | −496 | −187 | 100 | −517 | −462 | −748 | −140 | −121 | −127 | −130 | −111 | −116 | −114 | −174 | −197 | −193 |
| Profit before tax | 0 | 0 | 0 | −441 | −182 | 25 | −277 | −452 | −706 | 266 | −187 | 351 | −87 | 32 | 18 | 69 | 224 | −258 | 214 |
| Tax | −0 | −0 | −0 | −123 | −49 | 9 | 48 | −23 | −169 | 75 | −35 | 87 | −19 | 7 | 4 | 15 | 49 | −57 | 47 |
| Net profit | 0 | 0 | 0 | −317 | −132 | 16 | −325 | −429 | −537 | 191 | −153 | 264 | −68 | 25 | 14 | 53 | 174 | −201 | 167 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 5 055 | 5 878 | 5 840 | 5 072 | 4 879 | 4 997 | 5 116 | 4 529 | 4 567 | 4 277 | 4 042 | 3 831 | 3 647 | 3 535 | 3 767 | 3 450 |
| Equity | — | — | — | 798 | 666 | 682 | 357 | −72 | −609 | −417 | −570 | −306 | −374 | −349 | −335 | −282 | −107 | −308 | −141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 671 | 3 967 | 4 201 | 5 429 | 5 185 | 4 935 | 4 685 | 4 417 | 4 167 | 3 980 | 3 763 | 3 483 | 3 392 | 3 302 |
| Short-term debt | 0 | 0 | 0 | 236 | 1 221 | 1 487 | 748 | 750 | 177 | 348 | 164 | 188 | 234 | 224 | 186 | 165 | 159 | 683 | 289 |
| Total debt | 0 | 0 | 0 | 4 256 | 5 212 | 5 158 | 4 715 | 4 951 | 5 606 | 5 533 | 5 099 | 4 873 | 4 651 | 4 392 | 4 166 | 3 928 | 3 643 | 4 075 | 3 591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
FO Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Omj Holding As | Company | 33.6% | 33.6% | 2022 |
Fos Invest As | Company | 33.6% | 33.6% | 2022 |
ADVOKAT EIRIK SIMONSEN AS | Company | 32.7% | 32.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Andre Simonsen | Chief Executive Officer | 0 companies |
| Finn Ove Smith | Chief Executive Officer | 0 companies |
| Olav Martin Jentoft | Chairman | 0 companies |