| Revenue | NOK 275K | -98% |
| EBITDA | NOK -273K | -102% |
| Net profit | NOK 32K | -99% |
| Total assets | NOK 101,5M | -7% |
| Equity | NOK 97,6M | +8853% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 800 | 9 815 | 10 116 | 9 833 | 9 958 | 9 842 | 9 896 | 10 609 | 10 088 | 10 646 | 10 774 | 11 272 | 11 601 | 11 124 | 11 519 | 12 338 | 275 |
| Staff expenses | −0 | −0 | −1 179 | −922 | −1 193 | −1 254 | −1 291 | −1 327 | −1 389 | −391 | −1 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 7 134 | 7 682 | 7 105 | 6 384 | 7 556 | 3 878 | 4 398 | 6 680 | 7 118 | 8 079 | 8 006 | 8 742 | 9 261 | 9 365 | 9 032 | 11 011 | −273 |
| Depreciation & amort. | −903 | −1 091 | −1 064 | −1 091 | −907 | −1 207 | −1 202 | −1 066 | −1 361 | −1 233 | −1 226 | −1 210 | −1 108 | −1 106 | −1 206 | −1 234 | −102 |
| EBIT | 6 231 | 6 591 | 6 041 | 5 293 | 6 649 | 2 671 | 3 197 | 5 614 | 5 757 | 6 846 | 6 780 | 7 532 | 8 152 | 8 259 | 7 826 | 9 777 | −375 |
| Net financials | −1 606 | −1 645 | −3 307 | −2 079 | −1 937 | −682 | −666 | −2 493 | −1 970 | −963 | −610 | −491 | 294 | −62 | −714 | −1 738 | 421 |
| Profit before tax | 4 625 | 4 946 | 2 733 | 3 213 | 4 712 | 1 989 | 2 531 | 3 121 | 3 787 | 5 884 | 6 170 | 7 041 | 8 446 | 8 198 | 7 112 | 8 038 | 46 |
| Tax | 1 369 | 1 377 | 769 | 602 | 1 019 | −199 | 128 | 512 | 795 | 1 262 | 1 278 | 1 461 | 1 634 | 1 555 | 1 476 | 1 768 | 14 |
| Net profit | 3 256 | 3 569 | 1 965 | 2 612 | 3 693 | 2 188 | 2 403 | 2 609 | 2 992 | 4 622 | 4 892 | 5 580 | 6 812 | 6 643 | 5 636 | 6 270 | 32 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 764 | 87 378 | 83 606 | 82 210 | 82 426 | 80 553 | 79 705 | 59 775 | 46 534 | 45 132 | 44 352 | 67 755 | 68 360 | 65 896 | 90 688 | 108 911 | 101 492 |
| Equity | 12 999 | 15 168 | 15 133 | 15 145 | 15 392 | 15 414 | 15 417 | 13 397 | 13 519 | 12 494 | 12 640 | 10 194 | 10 233 | 10 562 | 10 728 | 1 091 | 97 646 |
| Long-term debt | 0 | 0 | 0 | 0 | 58 054 | 56 585 | 52 729 | 39 907 | 27 516 | 26 026 | 24 470 | 49 840 | 48 909 | 46 248 | 45 493 | 104 430 | 3 698 |
| Short-term debt | 10 442 | 4 655 | 4 110 | 5 716 | 8 980 | 8 554 | 11 558 | 6 470 | 5 498 | 6 612 | 7 243 | 7 720 | 9 217 | 9 085 | 34 467 | 3 390 | 149 |
| Total debt | 82 765 | 72 210 | 68 473 | 67 066 | 67 034 | 65 139 | 64 288 | 46 377 | 33 015 | 32 638 | 31 712 | 57 561 | 58 126 | 55 333 | 79 960 | 107 821 | 3 847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cas Holding As | Company | 50.0% | 50.0% | 2024 |
Tycoon Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Margrethe Hofsten | Chief Executive Officer | 0 companies |
| Fredrik Selmer | Chairman | 0 companies |
| Christian August Selmer | Board of Directors | 0 companies |
| Jens Petter Selmer | Chairman | 0 companies |