| Revenue | NOK 20M | -7% |
| EBITDA | NOK 644K | +138% |
| Net profit | NOK -395K | +86% |
| Total assets | NOK 10,6M | -25% |
| Equity | NOK 1M | +1338% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 21 810 | 24 359 | 24 593 | 21 536 | 19 997 |
| Staff expenses | −9 281 | −9 810 | −11 744 | −12 175 | −8 841 |
| EBITDA | 1 718 | 1 365 | −496 | −1 686 | 644 |
| Depreciation & amort. | −579 | −458 | −606 | −452 | −315 |
| EBIT | 1 139 | 907 | −1 102 | −2 138 | 329 |
| Net financials | −177 | −241 | −460 | −657 | −724 |
| Profit before tax | 962 | 667 | −1 562 | −2 795 | −395 |
| Tax | 211 | 146 | −345 | 86 | −0 |
| Net profit | 751 | 520 | −1 218 | −2 881 | −395 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15 264 | 20 851 | 19 719 | 14 238 | 10 618 |
| Equity | 3 996 | 3 771 | 2 603 | −83 | 1 023 |
| Long-term debt | 3 073 | 7 083 | 6 475 | 3 679 | 3 530 |
| Short-term debt | 8 194 | 9 996 | 10 642 | 10 642 | 6 065 |
| Total debt | 11 268 | 17 080 | 17 117 | 14 321 | 9 596 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EK Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
FR Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Chairman | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 49% | 49% | 2023 | |
| Company | 26% | 26% | 2023 | |
| Company | 25% | 25% | 2023 | |
| Company | 4% | 4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Krag | Chief Executive Officer | 0 companies |
| Frode Riskedal | Chief Executive Officer | 0 companies |
| Anders Mæhle | Board of Directors | 0 companies |
| Ove Mæhle | Board of Directors | 0 companies |
| Johannes Egeland | Chairman | 0 companies |