| Revenue | NOK 1,1M | -62% |
| EBITDA | NOK -581K | +50% |
| Net profit | NOK -1,2M | +33% |
| Total assets | NOK 16,7M | +21% |
| Equity | NOK 1,8M | -26% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 919 | 25 986 | 23 977 | 15 553 | 12 296 | 13 256 | 7 325 | 2 310 | 4 777 | 3 252 | 2 803 | 1 063 |
| Staff expenses | −8 894 | −10 701 | −9 250 | −8 463 | −6 909 | −8 132 | −3 853 | −166 | −283 | −1 292 | −130 | −141 |
| EBITDA | 3 958 | 3 936 | 3 438 | −353 | 820 | 1 263 | 385 | 694 | −258 | −2 803 | −1 163 | −581 |
| Depreciation & amort. | −547 | −924 | −780 | −233 | −599 | −423 | −174 | −245 | −496 | −578 | −538 | −599 |
| EBIT | 3 412 | 3 012 | 2 658 | −585 | 221 | 840 | 210 | 448 | −754 | −3 380 | −1 701 | −1 180 |
| Net financials | −108 | −255 | −51 | −102 | −27 | −113 | −57 | −76 | −151 | −214 | −145 | −223 |
| Profit before tax | 3 304 | 2 757 | 2 607 | −688 | 194 | 727 | 154 | 372 | −904 | −3 594 | −1 846 | −1 403 |
| Tax | 722 | 748 | 970 | −0 | −0 | −0 | −0 | 68 | 46 | −28 | −0 | −169 |
| Net profit | 2 581 | 2 009 | 1 637 | −688 | 194 | 727 | 154 | 304 | −950 | −3 566 | −1 846 | −1 234 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 228 | 9 656 | 10 600 | 8 691 | 7 649 | 8 086 | 5 543 | 10 235 | 13 869 | 12 949 | 13 784 | 16 704 |
| Equity | 2 611 | 1 014 | 37 | 3 850 | 4 043 | 4 770 | 4 924 | 5 583 | 5 809 | 3 113 | 2 419 | 1 784 |
| Long-term debt | 2 839 | 1 283 | 907 | 1 263 | 805 | 1 599 | 0 | 3 047 | 6 734 | 9 190 | 10 261 | 12 897 |
| Short-term debt | 11 704 | 7 359 | 9 656 | 3 578 | 2 801 | 1 717 | 620 | 1 605 | 1 326 | 645 | 1 104 | 2 023 |
| Total debt | 14 543 | 8 642 | 10 563 | 4 841 | 3 605 | 3 316 | 620 | 4 652 | 8 060 | 9 835 | 11 365 | 14 920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Erling Manseterbak Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Mansæterbak | Chief Executive Officer | 0 companies |