| Revenue | NOK 183,6M | +5% |
| EBITDA | NOK 48,6M | -20% |
| Net profit | NOK 26M | -29% |
| Total assets | NOK 171,7M | -36% |
| Equity | NOK 43,1M | +1% |
| Employees | 63 | — |
| Item | 2008 | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 234 | 146 288 | 109 174 | 135 706 | 139 803 | 143 104 | 150 018 | 155 906 | 165 259 | 169 442 | 185 008 | 170 497 | 182 718 | 174 614 | 183 559 |
| Staff expenses | −69 638 | −76 569 | −50 820 | −52 394 | −56 544 | −62 105 | −63 858 | −71 992 | −81 027 | −74 587 | −47 945 | −45 478 | −57 085 | −43 674 | −34 179 |
| EBITDA | 13 274 | 4 467 | 8 452 | 17 777 | 20 962 | 21 929 | 23 953 | 27 809 | 28 007 | 39 336 | 58 123 | 56 345 | 55 046 | 60 919 | 48 621 |
| Depreciation & amort. | −2 281 | −1 435 | −376 | −1 051 | −1 290 | −1 296 | −1 707 | −2 162 | −3 389 | −4 441 | −4 135 | −8 705 | −12 260 | −12 988 | −12 576 |
| EBIT | 10 993 | 3 032 | 8 076 | 16 726 | 19 672 | 20 633 | 22 246 | 25 647 | 24 618 | 34 895 | 53 988 | 47 641 | 42 786 | 47 931 | 36 046 |
| Net financials | 300 | 732 | 237 | 338 | 629 | 707 | 7 852 | 854 | 9 981 | 11 445 | 1 076 | −1 459 | −1 155 | −1 737 | −3 198 |
| Profit before tax | 11 293 | 3 764 | 8 313 | 17 064 | 20 302 | 21 340 | 30 099 | 26 501 | 34 599 | 46 340 | 55 064 | 46 181 | 41 631 | 46 194 | 32 848 |
| Tax | 3 197 | 1 347 | 2 198 | 4 842 | 5 094 | 5 239 | 4 825 | 5 479 | 5 102 | 7 814 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 8 096 | 2 417 | 6 115 | 12 222 | 15 207 | 16 101 | 25 274 | 21 022 | 29 497 | 38 526 | 44 710 | 35 422 | 32 751 | 36 514 | 26 022 |
| Item | 2008 | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57 181 | 42 850 | 30 865 | 47 361 | 53 903 | 65 281 | 71 904 | 65 418 | 82 807 | 53 415 | 103 030 | 174 427 | 179 595 | 267 656 | 171 683 |
| Equity | 11 512 | 8 607 | 9 271 | 10 986 | 11 193 | 14 294 | 15 567 | 16 590 | 21 087 | 23 037 | 30 297 | 38 719 | 40 053 | 42 920 | 43 145 |
| Long-term debt | 6 120 | 3 639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 549 | 30 604 | 21 594 | 36 375 | 42 710 | 50 987 | 56 337 | 48 829 | 61 720 | 30 378 | 72 733 | 135 708 | 139 542 | 224 736 | 128 539 |
| Total debt | 45 669 | 34 243 | 21 594 | 36 375 | 42 710 | 50 987 | 56 337 | 48 829 | 61 720 | 30 378 | 72 733 | 135 708 | 139 542 | 224 736 | 128 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eg Norge As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tomren | Chief Executive Officer | 0 companies |
| Mathias Andersen | Chief Executive Officer | 0 companies |
| Leif Atle Holden Sveinhaug | Board of Directors | 0 companies |
| Mikkel Bardram | Chairman | 0 companies |
| Henrik Hansen | Chairman | 0 companies |