| Revenue | NOK 28,5M | +16% |
| EBITDA | NOK 2M | +91% |
| Net profit | NOK 1,6M | +103% |
| Total assets | NOK 10,2M | +6% |
| Equity | NOK 4,9M | -20% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 917 | 19 421 | 22 727 | 14 392 | 19 956 | 15 169 | 36 536 | 24 592 | 26 343 | 38 482 | 17 421 | 24 866 | 22 353 | 16 252 | 18 754 | 24 491 | 28 483 |
| Staff expenses | −3 669 | −2 605 | −2 173 | −2 494 | −3 496 | −3 249 | −3 774 | −3 098 | −3 624 | −4 422 | −4 131 | −3 930 | −3 804 | −3 461 | −3 951 | −3 793 | −4 510 |
| EBITDA | −1 305 | 689 | 472 | 134 | −177 | −1 045 | 2 368 | 1 856 | 1 737 | 3 707 | −324 | 847 | 218 | −730 | −290 | 1 041 | 1 991 |
| Depreciation & amort. | −109 | −118 | −109 | −155 | −112 | −124 | −125 | −109 | −134 | −126 | −88 | −73 | −40 | −47 | −34 | −28 | −37 |
| EBIT | −1 414 | 571 | 363 | −21 | −288 | −1 170 | 2 243 | 1 747 | 1 603 | 3 581 | −412 | 773 | 178 | −776 | −324 | 1 013 | 1 954 |
| Net financials | 123 | 35 | 26 | 27 | 27 | 15 | 20 | −5 | 6 | −3 | −16 | −12 | −16 | −18 | 42 | −10 | 66 |
| Profit before tax | −1 291 | 606 | 389 | 6 | −261 | −1 155 | 2 263 | 1 741 | 1 609 | 3 578 | −429 | 761 | 162 | −794 | −282 | 1 003 | 2 020 |
| Tax | −356 | 168 | 114 | 17 | −64 | −296 | 622 | 482 | 410 | 861 | −69 | 179 | 41 | −170 | −53 | 232 | 453 |
| Net profit | −935 | 438 | 275 | −12 | −197 | −859 | 1 641 | 1 259 | 1 199 | 2 717 | −360 | 582 | 120 | −625 | −230 | 771 | 1 567 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 393 | 4 218 | 6 141 | 3 467 | 3 400 | 1 988 | 7 578 | 9 065 | 10 669 | 12 504 | 9 245 | 10 326 | 11 611 | 11 212 | 7 824 | 9 634 | 10 178 |
| Equity | 1 300 | 1 738 | 2 012 | 2 000 | 1 804 | 961 | 2 602 | 2 862 | 4 061 | 6 778 | 6 418 | 6 650 | 6 771 | 5 696 | 5 467 | 6 088 | 4 855 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 094 | 2 480 | 4 094 | 1 466 | 1 597 | 1 026 | 4 975 | 6 203 | 6 609 | 5 726 | 2 827 | 3 676 | 4 840 | 5 516 | 2 357 | 3 545 | 5 323 |
| Total debt | 4 094 | 2 480 | 4 128 | 1 466 | 1 597 | 1 026 | 4 975 | 6 203 | 6 609 | 5 726 | 2 827 | 3 676 | 4 840 | 5 516 | 2 357 | 3 545 | 5 323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cuyahoga As | Company | 24.0% | 24.0% | 2024 |
Flabbergaster As | Company | 24.0% | 24.0% | 2024 |
Toft Borgestad As | Company | 24.0% | 24.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
Thypro As | Company | 3.0% | 3.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Schøien | Chief Executive Officer | 0 companies |
| Kristoffer Carlin | Board of Directors | 0 companies |
| David Reiss-Andersen | Chairman | 0 companies |
| Paal Romnes | Board of Directors | 0 companies |