| Revenue | NOK 17,5M | -12% |
| EBITDA | NOK -1,7M | -161% |
| Net profit | NOK -2M | -298% |
| Total assets | NOK 5,4M | -31% |
| Equity | NOK 1,8M | -54% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 194 | 17 855 | 16 182 | 17 296 | 18 475 | 17 591 | 17 349 | 19 498 | 17 536 | 16 156 | 16 773 | 17 384 | 18 865 | 20 559 | 19 867 | 17 485 |
| Staff expenses | −6 626 | −5 511 | −5 026 | −5 261 | −4 986 | −5 539 | −5 359 | −5 163 | −4 787 | −4 663 | −5 143 | −5 752 | −6 071 | −6 229 | −6 368 | −7 173 |
| EBITDA | 1 056 | 1 215 | 472 | 246 | 844 | 337 | 1 358 | 965 | 946 | 1 397 | 968 | 429 | 44 | 1 113 | −650 | −1 695 |
| Depreciation & amort. | −72 | −31 | −29 | −22 | −17 | −13 | −11 | −11 | −29 | −42 | −37 | −137 | −36 | −0 | −0 | −0 |
| EBIT | 984 | 1 183 | 443 | 224 | 827 | 325 | 1 347 | 954 | 916 | 1 354 | 931 | 292 | 7 | 1 113 | −650 | −1 695 |
| Net financials | 53 | −42 | −165 | −70 | −155 | 16 | −312 | −417 | −6 | −43 | 22 | −36 | 17 | 14 | −1 | −139 |
| Profit before tax | 1 037 | 1 141 | 278 | 154 | 672 | 340 | 1 035 | 536 | 910 | 1 312 | 953 | 256 | 24 | 1 128 | −651 | −1 834 |
| Tax | 290 | 319 | 77 | 43 | 188 | 96 | 280 | 146 | 229 | 316 | 223 | 58 | 32 | 250 | −140 | 199 |
| Net profit | 747 | 822 | 201 | 111 | 484 | 244 | 756 | 390 | 681 | 996 | 730 | 198 | −7 | 878 | −511 | −2 032 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 226 | 7 102 | 5 537 | 5 393 | 4 903 | 4 432 | 5 309 | 5 528 | 6 409 | 5 829 | 6 240 | 6 942 | 6 931 | 8 130 | 7 839 | 5 372 |
| Equity | 1 815 | 1 091 | 1 140 | 595 | 595 | 576 | 732 | 822 | 1 503 | 2 499 | 3 229 | 3 427 | 3 420 | 4 298 | 3 786 | 1 754 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 377 | 1 267 | 1 227 | 1 102 | 963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 297 | 4 097 | 2 697 | 3 327 | 2 931 | 2 589 | 3 350 | 3 604 | 3 943 | 3 330 | 3 011 | 3 515 | 3 511 | 3 832 | 4 052 | 3 618 |
| Total debt | 8 410 | 6 011 | 4 397 | 4 798 | 4 308 | 3 857 | 4 577 | 4 706 | 4 906 | 3 330 | 3 011 | 3 515 | 3 511 | 3 832 | 4 052 | 3 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Onsagers As | Company | 100.0% | 100.0% | 2024 |
Grei Utvikling As | Company | 66.0% | 66.0% | 2023 |
Cumulare As | Company | 34.0% | 34.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erland Smemo | Chief Executive Officer | 0 companies |
| Per Geir Berg | Board of Directors | 0 companies |
| Grete Irene Folven | Board of Directors | 0 companies |
| Anders Folven | Chairman | 0 companies |
| Stig Williams Seljeseth | Board of Directors | 0 companies |
| Morten Hatlem | Chairman | 0 companies |