| Revenue | NOK 75,7M | -6% |
| EBITDA | NOK 742K | +159% |
| Net profit | NOK -12,1M | +13% |
| Total assets | NOK 94,5M | -8% |
| Equity | NOK 39,3M | -19% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 651 | 3 198 | 3 140 | 3 832 | 3 945 | 3 772 | 5 943 | 6 986 | 5 067 | 6 433 | 10 665 | 21 668 | 28 145 | 50 574 | 69 564 | 80 194 | 75 748 |
| Staff expenses | −3 271 | −3 246 | −3 254 | −3 269 | −3 712 | −4 158 | −4 256 | −5 321 | 249 | 138 | 1 370 | −4 290 | −8 120 | −13 095 | −16 842 | −11 923 | −13 525 |
| EBITDA | 1 703 | −832 | −809 | −236 | −940 | −1 570 | 76 | −777 | 4 530 | 3 782 | 4 302 | −1 950 | −2 764 | −8 866 | −17 038 | −1 267 | 742 |
| Depreciation & amort. | −29 | −35 | −34 | −14 | −13 | −7 | −1 | −33 | −5 383 | −6 243 | −7 223 | −8 313 | −8 865 | −9 407 | −10 812 | −12 328 | −12 638 |
| EBIT | 1 675 | −867 | −843 | −250 | −954 | −1 576 | 75 | −809 | −853 | −2 461 | −2 921 | −10 263 | −11 629 | −18 274 | −27 849 | −13 595 | −11 896 |
| Net financials | 299 | 166 | 194 | 175 | 123 | 86 | 49 | 26 | 11 | −67 | −109 | −279 | −480 | −1 071 | −4 882 | −5 038 | −4 288 |
| Profit before tax | 1 974 | −701 | −650 | −75 | −831 | −1 490 | 124 | −783 | −842 | −2 527 | −3 029 | −10 542 | −12 109 | −19 345 | −32 731 | −18 634 | −16 184 |
| Tax | 330 | −198 | −179 | −209 | −423 | −585 | −280 | −422 | −605 | −951 | −1 058 | −2 757 | −2 664 | −4 234 | −7 173 | −4 686 | −4 117 |
| Net profit | 1 644 | −503 | −470 | 133 | −407 | −905 | 404 | −361 | −237 | −1 576 | −1 971 | −7 785 | −9 445 | −15 110 | −25 558 | −13 948 | −12 067 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 017 | 7 583 | 7 132 | 6 535 | 6 988 | 6 284 | 6 953 | 6 577 | 20 130 | 26 802 | 28 498 | 34 463 | 45 196 | 57 563 | 85 148 | 102 561 | 94 495 |
| Equity | 7 335 | 6 833 | 6 362 | 5 754 | 6 092 | 5 186 | 5 727 | 5 366 | 18 502 | 16 926 | 14 955 | 18 825 | 24 776 | 10 086 | 8 605 | 48 316 | 39 262 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 436 | 2 500 | 11 031 | 5 500 | 9 100 | 28 328 | 46 209 | 24 793 | 27 688 |
| Short-term debt | 682 | 750 | 770 | 782 | 896 | 1 097 | 1 227 | 1 211 | 1 191 | 7 376 | 2 513 | 10 138 | 11 320 | 19 149 | 30 334 | 29 451 | 27 545 |
| Total debt | 682 | 750 | 770 | 782 | 896 | 1 097 | 1 227 | 1 211 | 1 628 | 9 876 | 13 543 | 15 638 | 20 420 | 47 477 | 76 543 | 54 245 | 55 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kubexto As | Company | 24.3% | 24.3% | 2023 |
Riteto As | Company | 23.4% | 23.4% | 2023 |
Boogieboy As | Company | 16.4% | 16.4% | 2023 |
Rite As | Company | 5.1% | 5.1% | 2023 |
Torvterrassen Holding As | Company | 4.2% | 4.2% | 2023 |
Hakø Invest As | Company | 3.1% | 3.1% | 2023 |
| Individual | 2.4% | 2.4% | 2023 | |
Margrethe As | Company | 2.1% | 2.1% | 2023 |
Thoca Invest As | Company | 2.1% | 2.1% | 2023 |
Tribute As | Company | 2.1% | 2.1% | 2023 |
| Individual | 1.6% | 1.6% | 2023 | |
| Individual | 1.6% | 1.6% | 2022 | |
| Individual | 1.5% | 1.5% | 2022 | |
| Individual | 1.5% | 1.5% | 2023 | |
Advokat Christian Hambro As | Company | 1.4% | 1.4% | 2023 |
Inwi Invest As | Company | 1.3% | 1.3% | 2023 |
| Individual | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Christoffer Bugge | Chief Executive Officer | 0 companies |
| Bjørn Ivar Moen | Board of Directors | 0 companies |
| John Christian George Hambro | Board of Directors | 0 companies |
| Jarle Øyvind Gundersen | Chairman | 0 companies |
| Mari Vonen | Board of Directors | 0 companies |
| Espen Edwin Wiik | Board of Directors | 0 companies |
| Eiliv Bugge Fougner | Board of Directors | 0 companies |