| Revenue | NOK 0 | — |
| EBITDA | NOK -39K | -16% |
| Net profit | NOK -169K | -61% |
| Total assets | NOK 3,4M | +6% |
| Equity | NOK 398K | -30% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 528 | 686 | 342 | 521 | 555 | 581 | 537 | 510 | 482 | 4 041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 427 | 75 | 173 | 331 | 193 | 394 | 282 | 388 | 324 | 3 964 | −59 | −55 | −45 | −43 | −50 | −34 | −39 |
| Depreciation & amort. | −126 | −133 | −133 | −133 | −133 | −128 | −128 | −128 | −128 | −64 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 301 | −58 | 40 | 197 | 60 | 265 | 154 | 260 | 196 | 3 900 | −59 | −55 | −45 | −43 | −50 | −34 | −39 |
| Net financials | −210 | −116 | −104 | −106 | −99 | −91 | −78 | −66 | −60 | −11 | 16 | −162 | −80 | −47 | −67 | −71 | −130 |
| Profit before tax | 91 | −174 | −64 | 91 | −39 | 174 | 76 | 194 | 136 | 3 889 | −43 | −217 | −125 | −90 | −118 | −105 | −169 |
| Tax | 25 | −38 | −18 | 26 | −11 | 47 | 21 | 51 | 34 | 933 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 65 | −135 | −46 | 66 | −28 | 127 | 56 | 144 | 102 | 2 956 | −43 | −217 | −125 | −90 | −118 | −105 | −169 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 557 | 3 405 | 3 157 | 3 047 | 2 800 | 2 812 | 2 697 | 2 621 | 2 321 | 5 667 | 2 421 | 13 152 | 3 269 | 3 210 | 3 194 | 3 198 | 3 381 |
| Equity | 347 | 212 | 166 | 232 | 204 | 202 | 179 | 322 | 425 | 1 265 | 1 222 | 1 005 | 880 | 789 | 672 | 567 | 398 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 135 | 1 921 | 1 702 | 1 479 | 1 257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 980 |
| Short-term debt | 231 | 414 | 440 | 459 | 462 | 689 | 816 | 819 | 640 | 4 402 | 1 199 | 12 147 | 2 389 | 2 420 | 2 523 | 2 631 | 3 |
| Total debt | 3 209 | 3 193 | 2 991 | 2 815 | 2 596 | 2 610 | 2 518 | 2 298 | 1 897 | 4 402 | 1 199 | 12 147 | 2 389 | 2 420 | 2 523 | 2 631 | 2 983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karma Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Einar Mårstad | Chief Executive Officer | 0 companies |
| Finn Pedersen | Chairman | 0 companies |