| Revenue | NOK 2M | -38% |
| EBITDA | NOK -569K | -209% |
| Net profit | NOK -1,5M | -391% |
| Total assets | NOK 171,7M | -3% |
| Equity | NOK 38,1M | +12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 218 | 218 | 806 | 3 619 | 1 836 | 4 002 | 2 190 | 1 893 | 2 856 | 2 098 | 4 401 | 4 053 | 2 559 | 3 035 | 3 213 | 1 997 |
| Staff expenses | −0 | −0 | −0 | −2 | −0 | −0 | −0 | −0 | −34 | −0 | −136 | −218 | −56 | −46 | −46 | −57 | −57 |
| EBITDA | 7 | 156 | −114 | 130 | 2 447 | 1 264 | 2 720 | −245 | 302 | 1 105 | −3 173 | 1 097 | 1 531 | −669 | 97 | 521 | −569 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −33 | −15 | −12 | −10 | −8 | −6 | −5 | −4 | −3 | −13 | −0 |
| EBIT | 7 | 156 | −114 | 130 | 2 447 | 1 264 | 2 687 | −260 | 290 | 1 095 | −3 181 | 1 090 | 1 526 | −673 | 93 | 508 | −569 |
| Net financials | 0 | −57 | −222 | −127 | −376 | −415 | 394 | −110 | −294 | −403 | 285 | 1 017 | 1 210 | 614 | −648 | 141 | −1 316 |
| Profit before tax | 7 | 99 | −336 | 3 | 2 070 | 848 | 3 081 | −370 | −4 | 693 | −2 896 | 2 107 | 2 736 | −60 | −554 | 649 | −1 886 |
| Tax | −0 | 13 | −0 | −0 | 487 | 212 | 572 | −259 | −31 | 143 | −659 | 465 | 602 | −9 | −122 | 143 | −412 |
| Net profit | 7 | 86 | −336 | 3 | 1 583 | 636 | 2 509 | −111 | 26 | 550 | −2 237 | 1 642 | 2 134 | −50 | −432 | 506 | −1 473 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 036 | 2 773 | 5 803 | 11 529 | 29 175 | 25 064 | 47 127 | 53 963 | 55 618 | 67 469 | 137 197 | 173 804 | 154 604 | 169 655 | 168 423 | 176 981 | 171 680 |
| Equity | 179 | — | — | 3 061 | 7 303 | 7 939 | 17 663 | 21 479 | 22 676 | 20 801 | 39 222 | 47 367 | 49 501 | 45 149 | 33 410 | 33 916 | 38 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 20 283 | 16 964 | 27 556 | 30 863 | 32 539 | 45 780 | 96 018 | 125 376 | 104 809 | 124 010 | 134 021 | 141 624 | 132 541 |
| Short-term debt | 857 | 2 507 | 2 946 | 3 956 | 1 589 | 161 | 1 908 | 1 620 | 403 | 887 | 1 957 | 1 061 | 294 | 495 | 992 | 1 441 | 1 025 |
| Total debt | 857 | 2 508 | 4 566 | 8 468 | 21 872 | 17 125 | 29 464 | 32 484 | 32 942 | 46 668 | 97 975 | 126 438 | 105 103 | 124 506 | 135 013 | 143 065 | 133 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moberg Eiendom As | Company | 28.2% | 28.2% | 2024 |
Aero As | Company | 11.0% | 11.0% | 2024 |
Lupus Lupus As | Company | 9.1% | 9.1% | 2024 |
Ikeen Trading As | Company | 7.5% | 7.5% | 2024 |
Vingard As | Company | 5.4% | 5.4% | 2024 |
Birdy Management As | Company | 4.8% | 4.8% | 2024 |
Vika Detalj As | Company | 4.7% | 4.7% | 2024 |
| Individual | 4.3% | 4.3% | 2024 | |
| Individual | 2.6% | 2.6% | 2024 | |
Askedugg As | Company | 2.5% | 2.5% | 2024 |
| Individual | 2.4% | 2.4% | 2024 | |
Sande Investering As | Company | 1.9% | 1.9% | 2024 |
Moeco As | Company | 1.8% | 1.8% | 2024 |
Marathon Invest As | Company | 1.7% | 1.7% | 2024 |
Martinus Invest As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 | |
3xs Forvaltning As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Moberg | Chief Executive Officer | 0 companies |
| Thomas Stenvoll | Board of Directors | 0 companies |
| Henrik Bjarne Berg | Board of Directors | 0 companies |
| Andreas Harstad Lien | Chairman | 0 companies |
| Johannes Sjøflot | Board of Directors | 0 companies |
| Eivind Schackt | Board of Directors | 0 companies |
| Christian Martinsen | Chairman | 0 companies |