| Revenue | NOK 6,2M | +0% |
| EBITDA | NOK 1,5M | +235% |
| Net profit | NOK 921K | -16% |
| Total assets | NOK 21,8M | +3% |
| Equity | NOK 20,4M | +5% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 310 | 11 396 | 9 983 | 11 811 | 10 132 | 11 598 | 4 343 | 4 989 | 4 982 | 4 722 | 5 109 | 5 677 | 5 189 | 5 973 | 5 936 | 6 324 | 6 162 | 6 170 |
| Staff expenses | −497 | −583 | −666 | −640 | −872 | −1 727 | −1 722 | −2 358 | −2 103 | −2 306 | −2 731 | −3 952 | −3 934 | −3 684 | −3 094 | −3 232 | −4 022 | −3 175 |
| EBITDA | 522 | 644 | 838 | 979 | 1 175 | 1 468 | 744 | 1 466 | 1 350 | 1 382 | 1 302 | 59 | 120 | 625 | 1 532 | 1 188 | 453 | 1 517 |
| Depreciation & amort. | −44 | −30 | −175 | −409 | −396 | −1 519 | −246 | −339 | −239 | −273 | −288 | −201 | −271 | −573 | −102 | −266 | −725 | −1 405 |
| EBIT | 478 | 614 | 663 | 570 | 778 | −51 | 497 | 1 127 | 1 111 | 1 109 | 1 014 | −142 | −150 | 52 | 1 430 | 922 | −272 | 113 |
| Net financials | −90 | −139 | −467 | −606 | −477 | −377 | −543 | −320 | −201 | 113 | 403 | 419 | 12 899 | 415 | 612 | 895 | 1 460 | 959 |
| Profit before tax | 388 | 475 | 196 | −36 | 301 | −428 | −46 | 807 | 910 | 1 222 | 1 418 | 277 | 12 749 | 467 | 2 042 | 1 817 | 1 188 | 1 071 |
| Tax | 111 | 151 | 47 | −9 | 25 | −180 | −12 | 210 | 223 | 229 | 197 | 157 | −3 | 39 | 364 | 315 | 93 | 150 |
| Net profit | 277 | 324 | 149 | −27 | 276 | −248 | −33 | 597 | 687 | 993 | 1 221 | 121 | 12 751 | 428 | 1 678 | 1 502 | 1 095 | 921 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 821 | 14 971 | 18 502 | 20 162 | 22 533 | 18 180 | 16 993 | 14 322 | 11 352 | 12 046 | 12 281 | 2 871 | 16 056 | 16 241 | 18 227 | 20 699 | 21 251 | 21 809 |
| Equity | 1 380 | 1 704 | 1 853 | 1 826 | 2 103 | 1 854 | 1 821 | 2 418 | 3 106 | 3 498 | 4 119 | 1 995 | 14 813 | 15 242 | 16 920 | 18 422 | 19 517 | 20 438 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 176 | 13 812 | 10 464 | 7 072 | 6 668 | 6 206 | 0 | 343 | 252 | 398 | 210 | 301 | 0 |
| Short-term debt | 1 518 | 3 367 | 1 024 | 1 496 | 777 | 1 149 | 1 360 | 1 440 | 1 174 | 1 880 | 1 956 | 876 | 900 | 748 | 909 | 2 067 | 1 432 | 1 121 |
| Total debt | 3 441 | 13 267 | 16 648 | 18 335 | 20 430 | 16 325 | 15 172 | 11 904 | 8 246 | 8 548 | 8 162 | 876 | 1 243 | 1 000 | 1 308 | 2 277 | 1 733 | 1 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
RJ Deputy Member | Deputy Member | 1997 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Emil Otto Simonsen | Chief Executive Officer | 0 companies |
| Reidun Johanne Holth Simonsen | Deputy Member | 0 companies |