| Revenue | NOK 2,1M | -6% |
| EBITDA | NOK 252K | -20% |
| Net profit | NOK -296K | -73% |
| Total assets | NOK 1,9M | -14% |
| Equity | NOK 793K | -27% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 2 212 | 2 713 | 2 835 | 2 569 | 2 434 | 2 459 | 2 322 | 2 243 | 2 102 |
| Staff expenses | −0 | −1 317 | −1 275 | −1 363 | −1 560 | −860 | −1 073 | −973 | −1 128 | −1 025 |
| EBITDA | 12 | 436 | 636 | 659 | 162 | 820 | 649 | 738 | 313 | 252 |
| Depreciation & amort. | −0 | −350 | −344 | −288 | −261 | −352 | −338 | −352 | −434 | −502 |
| EBIT | 12 | 86 | 292 | 371 | −99 | 469 | 311 | 386 | −120 | −250 |
| Net financials | 0 | −54 | −56 | −101 | −53 | −38 | −6 | −12 | −24 | −33 |
| Profit before tax | 12 | 32 | 236 | 270 | −151 | 431 | 305 | 374 | −144 | −283 |
| Tax | 2 | 42 | 112 | 99 | −0 | 144 | 118 | 124 | 27 | 14 |
| Net profit | 10 | −10 | 124 | 171 | −151 | 287 | 187 | 249 | −172 | −296 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 850 | 3 464 | 3 241 | 2 932 | 2 685 | 2 955 | 2 576 | 2 702 | 2 205 | 1 886 |
| Equity | 525 | 514 | 638 | 810 | 658 | 945 | 1 112 | 1 261 | 1 090 | 793 |
| Long-term debt | 1 008 | 1 935 | 1 864 | 1 781 | 1 705 | 1 580 | 1 126 | 1 007 | 888 | 770 |
| Short-term debt | 1 317 | 1 015 | 739 | 342 | 322 | 430 | 338 | 433 | 227 | 323 |
| Total debt | 2 325 | 2 950 | 2 603 | 2 123 | 2 026 | 2 010 | 1 464 | 1 441 | 1 115 | 1 092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
EV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 44.0% | 44.0% | 2022 | |
Klatring På Grensen As | Company | 22.0% | 22.0% | 2022 |
Wedelsborg As | Company | 16.0% | 16.0% | 2022 |
| Individual | 12.0% | 12.0% | 2022 | |
| Individual | 6.0% | 6.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen-Martine Gismervik | Chief Executive Officer | 0 companies |
| Even Vien Gårdsmoen | Chief Executive Officer | 0 companies |
| Henrik Aune | Board of Directors | 0 companies |
| Ståle Andresen | Board of Directors | 0 companies |
| Kristin Andresen Borkenhagen | Board of Directors | 0 companies |
| Arnfinn Bondkall | Chairman | 0 companies |
| Tom Erik Borkenhagen | Deputy Chairman | 0 companies |