| Revenue | NOK 7,5M | -1% |
| EBITDA | NOK 522K | -56% |
| Net profit | NOK 1,4M | +39% |
| Total assets | NOK 15,1M | -3% |
| Equity | NOK 6M | +30% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 354 | 673 | 621 | 232 | 340 | 7 551 | 7 577 | 7 518 |
| Staff expenses | −0 | −298 | −799 | −1 145 | −1 216 | −4 386 | −4 835 | −5 243 |
| EBITDA | 90 | −617 | −571 | −1 382 | −1 080 | 2 022 | 1 189 | 522 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −12 | −6 | −144 |
| EBIT | 90 | −617 | −571 | −1 382 | −1 080 | 2 010 | 1 184 | 378 |
| Net financials | 55 | 6 | −129 | 200 | −30 | −1 002 | −195 | 1 001 |
| Profit before tax | 145 | −611 | −701 | −1 182 | −1 110 | 1 008 | 989 | 1 379 |
| Tax | 24 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 121 | −611 | −701 | −1 182 | −1 110 | 1 008 | 989 | 1 379 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3 006 | 7 066 | 10 540 | 11 234 | 15 050 | 16 400 | 15 462 | 15 054 |
| Equity | 810 | 199 | −502 | 2 016 | 5 577 | 4 585 | 4 574 | 5 953 |
| Long-term debt | 2 000 | 5 000 | 9 942 | 9 000 | 9 000 | 9 000 | 9 000 | 8 000 |
| Short-term debt | 196 | 1 867 | 1 100 | 218 | 473 | 2 815 | 1 887 | 1 101 |
| Total debt | 2 196 | 6 867 | 11 042 | 9 218 | 9 473 | 11 815 | 10 887 | 9 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skyfall Invest As | Company | 49.4% | 49.4% | 2024 |
Disruptøren As | Company | 19.3% | 19.3% | 2024 |
Red Walnut As | Company | 19.3% | 19.3% | 2024 |
Sprint Consulting As | Company | 10.1% | 10.1% | 2024 |
Fredrik Gulowsen As | Company | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Sunde Malmo | Chief Executive Officer | 0 companies |
| Hans Erik Holmen | Board of Directors | 0 companies |
| Preben Songe-Møller | Chairman | 0 companies |
| Fredrik Gulowsen | Board of Directors | 0 companies |
| Lasse Johansen | Board of Directors | 0 companies |
| Jon Kåre Stene | Board of Directors | 0 companies |
| Fredrik Imingen Gulowsen | Board of Directors | 0 companies |