| Revenue | NOK 12,5M | +14% |
| EBITDA | NOK 1,9M | +117% |
| Net profit | NOK 1,5M | +109% |
| Total assets | NOK 6,4M | +32% |
| Equity | NOK 4,3M | +57% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 154 | 8 315 | 9 488 | 9 505 | 10 692 | 11 157 | 11 595 | 12 572 | 13 528 | 19 343 | 14 866 | 13 019 | 11 557 | 12 290 | 11 790 | 10 423 | 10 972 | 12 545 |
| Staff expenses | −4 173 | −3 450 | −4 002 | −2 934 | −3 383 | −2 698 | −3 027 | −3 386 | −4 179 | −5 839 | −5 458 | −4 589 | −3 794 | −5 806 | −6 075 | −4 843 | −5 018 | −5 099 |
| EBITDA | 161 | 245 | 0 | 1 671 | 1 934 | 2 384 | 2 935 | 3 275 | 2 566 | 4 772 | 2 807 | 2 534 | 2 306 | 805 | 742 | 408 | 897 | 1 947 |
| Depreciation & amort. | −82 | −79 | −99 | −119 | −112 | −55 | −59 | −39 | −47 | −47 | −59 | −50 | −50 | −50 | −29 | −16 | −31 | −26 |
| EBIT | 79 | 166 | −99 | 1 552 | 1 822 | 2 329 | 2 876 | 3 236 | 2 518 | 4 725 | 2 748 | 2 484 | 2 256 | 755 | 713 | 391 | 867 | 1 921 |
| Net financials | 80 | 36 | 32 | 50 | 80 | 87 | 99 | 133 | 30 | 56 | 63 | 65 | 35 | 16 | 28 | 64 | 68 | 70 |
| Profit before tax | 159 | 202 | −67 | 1 602 | 1 902 | 2 416 | 2 975 | 3 369 | 2 548 | 4 781 | 2 810 | 2 549 | 2 292 | 771 | 741 | 456 | 935 | 1 990 |
| Tax | 51 | 56 | −15 | 453 | 543 | 689 | 810 | 913 | 638 | 1 149 | 651 | 567 | 505 | 170 | 165 | 100 | 196 | 443 |
| Net profit | 108 | 146 | −52 | 1 150 | 1 359 | 1 728 | 2 165 | 2 457 | 1 910 | 3 632 | 2 159 | 1 982 | 1 787 | 601 | 576 | 356 | 739 | 1 547 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 680 | 3 378 | 3 964 | 4 657 | 6 115 | 5 966 | 7 281 | 7 987 | 7 905 | 12 210 | 10 186 | 9 623 | 4 633 | 4 623 | 5 090 | 4 196 | 4 893 | 6 439 |
| Equity | 1 972 | 2 118 | 2 066 | 2 315 | 2 574 | 2 902 | 3 466 | 4 323 | 4 633 | 5 265 | 5 424 | 7 406 | 1 244 | 1 845 | 2 421 | 1 976 | 2 716 | 4 263 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 708 | 1 260 | 1 898 | 2 342 | 3 541 | 3 065 | 3 814 | 3 664 | 3 272 | 6 945 | 4 762 | 2 217 | 3 389 | 2 778 | 2 669 | 2 219 | 2 177 | 2 176 |
| Total debt | 1 708 | 1 260 | 1 898 | 2 342 | 3 541 | 3 065 | 3 814 | 3 664 | 3 272 | 6 945 | 4 762 | 2 217 | 3 389 | 2 778 | 2 669 | 2 219 | 2 177 | 2 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
UA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.E.R As | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Monahan | Chief Executive Officer | 0 companies |
| Ulf Anton Malnes | Chief Executive Officer | 0 companies |
| Frank Espen Roberg | Chief Executive Officer | 0 companies |
| Anders Nilsson Funnemark | Chairman | 0 companies |
| Per Erik Bergersen | Chairman | 0 companies |