| Revenue | NOK 2,3M | +3% |
| EBITDA | NOK 829K | +0% |
| Net profit | NOK 664K | -6% |
| Total assets | NOK 2,8M | +3% |
| Equity | NOK 344K | -78% |
| Employees | 7 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 209 | 1 330 | 1 341 | 1 393 | 1 430 | 1 440 | 1 433 | 1 704 | 1 683 | 1 678 | 1 733 | 1 885 | 1 577 | 1 901 | 2 287 | 2 347 |
| Staff expenses | −482 | −385 | −403 | −394 | −424 | −576 | −456 | −463 | −509 | −547 | −510 | −600 | −632 | −582 | −695 | −716 |
| EBITDA | 209 | 408 | 175 | 532 | 551 | 357 | 346 | 574 | 566 | 506 | 559 | 614 | 305 | 663 | 831 | 829 |
| Depreciation & amort. | −205 | −201 | −69 | −46 | −48 | −52 | −50 | −37 | −19 | −21 | −41 | −53 | −19 | −37 | −35 | −82 |
| EBIT | 4 | 207 | 105 | 487 | 503 | 304 | 296 | 537 | 546 | 486 | 518 | 562 | 287 | 627 | 796 | 748 |
| Net financials | −2 | 1 | 6 | 12 | 10 | 3 | 12 | 8 | −5 | 37 | 26 | 21 | −15 | 71 | 94 | 106 |
| Profit before tax | 2 | 208 | 112 | 498 | 513 | 308 | 308 | 545 | 541 | 523 | 545 | 583 | 272 | 697 | 890 | 854 |
| Tax | 34 | 93 | 38 | 128 | 131 | 81 | 78 | 116 | 119 | 105 | 115 | 125 | 54 | 141 | 186 | 191 |
| Net profit | −32 | 115 | 74 | 371 | 381 | 227 | 229 | 430 | 422 | 417 | 430 | 458 | 218 | 556 | 704 | 664 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 113 | 1 267 | 1 182 | 1 532 | 1 743 | 1 769 | 1 672 | 2 005 | 2 038 | 2 012 | 2 092 | 2 173 | 1 934 | 2 371 | 2 735 | 2 809 |
| Equity | 907 | 907 | 912 | 1 083 | 1 225 | 1 252 | 1 241 | 1 391 | 1 292 | 1 509 | 1 339 | 1 397 | 1 415 | 1 491 | 1 555 | 344 |
| Long-term debt | 0 | 0 | 35 | 26 | 17 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 153 | 316 | 234 | 422 | 502 | 509 | 430 | 614 | 746 | 503 | 753 | 776 | 519 | 880 | 1 180 | 2 465 |
| Total debt | 206 | 360 | 269 | 448 | 519 | 518 | 430 | 614 | 746 | 503 | 753 | 776 | 519 | 880 | 1 180 | 2 465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Deputy Member | Deputy Member | 2017 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Asbjørn Edvin Flø | Deputy Member | 0 companies |
| Maria Elisabeth Solem Worren | Chief Executive Officer | 0 companies |
| Olav Ingmar Worren | Board of Directors | 0 companies |
| Atle Birger Flø | Chairman | 0 companies |
| Inge Eidem | Board of Directors | 0 companies |
| Aleksander Håheim Eidem | Chairman | 0 companies |
| Oddhild Johanne Låbakk | Board of Directors | 0 companies |