| Revenue | NOK 2,3M | -3% |
| EBITDA | NOK 1,9M | +5% |
| Net profit | NOK 792K | +26% |
| Total assets | NOK 14,4M | -3% |
| Equity | NOK 7,5M | -1% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 80 | 481 | 492 | 534 | 1 045 | 1 649 | 1 681 | 1 486 | 1 914 | 2 167 | 2 421 | 2 387 | 2 311 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −5 |
| EBITDA | 0 | −32 | −76 | −1 580 | 379 | 281 | 189 | 816 | 1 331 | 1 493 | 1 379 | 1 612 | 1 482 | 2 040 | 1 848 | 1 935 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −199 | −280 | −305 | −504 | −762 | −761 | −761 | −761 | −761 | −752 | −626 | −579 |
| EBIT | 0 | −32 | −76 | −1 580 | 180 | 1 | −115 | 312 | 569 | 732 | 618 | 851 | 721 | 1 288 | 1 222 | 1 357 |
| Net financials | 0 | −404 | −427 | −335 | −363 | −213 | −346 | −300 | −496 | −446 | −411 | −378 | −356 | −409 | −415 | −341 |
| Profit before tax | 0 | −436 | −504 | −1 915 | −183 | −211 | −462 | 11 | 74 | 286 | 207 | 473 | 365 | 879 | 807 | 1 016 |
| Tax | −0 | −0 | −0 | −0 | −62 | −54 | −112 | −5 | 12 | 63 | 46 | 104 | 80 | 193 | 179 | 223 |
| Net profit | 0 | −436 | −504 | −1 915 | −121 | −157 | −350 | 17 | 62 | 223 | 162 | 369 | 284 | 686 | 628 | 792 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 10 165 | 10 040 | 15 714 | 13 216 | 10 236 | 9 929 | 20 409 | 19 240 | 18 428 | 17 521 | 16 943 | 16 213 | 15 483 | 14 786 | 14 384 |
| Equity | — | 1 579 | −324 | 566 | 661 | 451 | 5 969 | 6 333 | 6 395 | 6 445 | 6 461 | 6 398 | 6 292 | 6 977 | 7 606 | 7 532 |
| Long-term debt | 0 | 8 569 | 8 948 | 13 740 | 12 197 | 9 313 | 3 887 | 104 | 116 | 130 | 135 | 117 | 87 | 48 | 26 | 0 |
| Short-term debt | 0 | 16 | 1 417 | 1 407 | 358 | 472 | 73 | 13 972 | 12 729 | 11 852 | 10 925 | 10 427 | 9 835 | 8 458 | 7 155 | 6 847 |
| Total debt | 0 | 8 586 | 10 365 | 15 147 | 12 556 | 9 785 | 3 960 | 14 076 | 12 845 | 11 982 | 11 060 | 10 544 | 9 922 | 8 505 | 7 180 | 6 852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frognes As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Edgar Andre Ellingsen | Deputy Member | 0 companies |
| Preben Holter Ellingsen | Chairman | 0 companies |