| Revenue | NOK 21,2M | +0% |
| EBITDA | NOK 570K | -42% |
| Net profit | NOK 267K | -57% |
| Total assets | NOK 17,4M | +3% |
| Equity | NOK 12,8M | +2% |
| Employees | 21 | — |
| Item | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 639 | 12 797 | 14 506 | 16 455 | 17 129 | 16 643 | 17 645 | 18 738 | 18 334 | 19 537 | 21 119 | 21 256 | 21 230 |
| Staff expenses | −3 794 | −3 846 | −4 074 | −4 408 | −4 237 | −4 152 | −4 371 | −4 723 | −4 749 | −4 830 | −5 200 | −5 496 | −5 812 |
| EBITDA | 247 | 676 | 912 | −763 | 1 744 | 1 337 | 1 937 | 952 | 1 726 | 1 592 | 2 243 | 985 | 570 |
| Depreciation & amort. | −38 | −77 | −72 | −83 | −143 | −132 | −132 | −132 | −132 | −79 | −31 | −0 | −26 |
| EBIT | 208 | 600 | 840 | −846 | 1 601 | 1 205 | 1 805 | 820 | 1 594 | 1 513 | 2 212 | 985 | 544 |
| Net financials | −48 | −53 | −62 | −75 | −82 | −82 | −102 | −123 | −130 | −132 | −171 | −183 | −201 |
| Profit before tax | 160 | 547 | 779 | −921 | 1 519 | 1 123 | 1 703 | 697 | 1 464 | 1 380 | 2 041 | 802 | 343 |
| Tax | 49 | 146 | 213 | −254 | 365 | 259 | 374 | 157 | 322 | 304 | 449 | 179 | 76 |
| Net profit | 111 | 401 | 565 | −667 | 1 154 | 864 | 1 329 | 540 | 1 142 | 1 077 | 1 592 | 624 | 267 |
| Item | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 659 | 7 634 | 8 639 | 8 859 | 10 139 | 11 374 | 12 608 | 12 567 | 13 598 | 13 913 | 15 784 | 16 805 | 17 365 |
| Equity | 4 442 | 4 335 | 4 900 | 4 233 | 5 387 | 6 251 | 7 580 | 8 120 | 9 262 | 10 339 | 11 931 | 12 554 | 12 821 |
| Long-term debt | 0 | 253 | 324 | 70 | 356 | 246 | 387 | 352 | 379 | 314 | 403 | 408 | 460 |
| Short-term debt | 2 915 | 3 046 | 3 414 | 4 556 | 4 396 | 4 878 | 4 641 | 4 094 | 3 957 | 3 261 | 3 450 | 3 842 | 4 085 |
| Total debt | 3 217 | 3 299 | 3 739 | 4 626 | 4 752 | 5 123 | 5 028 | 4 447 | 4 336 | 3 574 | 3 853 | 4 250 | 4 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.6% | 20.6% | 2022 | |
| Individual | 12.4% | 12.4% | 2022 | |
Mater As | Company | 12.4% | 12.4% | 2022 |
Forlaget Oktober As | Company | 7.9% | 7.9% | 2022 |
I Tronsmo As | Company | 2.1% | 2.1% | 2022 |
| Individual | 1.6% | 1.6% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Maria Stenlund Thorsen | Chief Executive Officer | 0 companies |
| Geir Berdahl | Board of Directors | 0 companies |
| Bjørn Smith-Simonsen | Chairman | 0 companies |
| Per Petterson | Board of Directors | 0 companies |