| Revenue | NOK 3,1M | — |
| EBITDA | NOK 969K | +3918% |
| Net profit | NOK 599K | +457% |
| Total assets | NOK 5,9M | -3% |
| Equity | NOK 2,2M | +16% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 240 | 634 | 1 793 | 2 510 | 1 350 | 1 350 | 1 900 | 650 | 1 380 | 750 | 755 | 750 | 0 | 63 | 0 | 3 100 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 47 | −116 | 349 | 182 | 779 | 416 | 247 | 938 | 359 | 176 | 222 | 224 | −171 | −57 | 39 | −25 | 969 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 47 | −116 | 349 | 182 | 779 | 416 | 247 | 938 | 359 | 176 | 222 | 224 | −171 | −57 | 39 | −25 | 969 |
| Net financials | −21 | −19 | −19 | −105 | −235 | −183 | −180 | −111 | −91 | −81 | −124 | −157 | −140 | −111 | −108 | −175 | −216 |
| Profit before tax | 25 | −134 | 330 | 77 | 544 | 233 | 67 | 827 | 268 | 95 | 98 | 67 | −311 | −168 | −70 | −200 | 753 |
| Tax | −54 | −38 | 93 | 22 | 152 | 66 | 18 | 223 | 67 | 23 | 22 | 15 | −69 | −37 | −15 | −32 | 154 |
| Net profit | 79 | −96 | 237 | 55 | 392 | 168 | 49 | 604 | 200 | 72 | 75 | 52 | −242 | −131 | −54 | −168 | 599 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 015 | 740 | 2 171 | 5 395 | 4 331 | 3 772 | 3 476 | 3 863 | 3 246 | 4 518 | 5 758 | 5 370 | 4 365 | 4 298 | 4 988 | 6 040 | 5 874 |
| Equity | 207 | 111 | 348 | 403 | 794 | 962 | 1 011 | 1 615 | 1 815 | 1 887 | 1 962 | 2 015 | 1 950 | 1 950 | 1 950 | 1 897 | 2 196 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 100 | 1 100 | 1 100 | 1 100 | 1 100 | 1 850 | 1 794 | 1 794 | 2 400 | 2 333 | 2 274 | 3 103 | 2 609 |
| Short-term debt | 807 | 629 | 723 | 3 892 | 2 437 | 1 710 | 1 365 | 1 148 | 331 | 781 | 2 001 | 1 561 | 15 | 15 | 764 | 1 041 | 1 070 |
| Total debt | 807 | 629 | 1 823 | 4 992 | 3 537 | 2 810 | 2 465 | 2 248 | 1 431 | 2 631 | 3 795 | 3 355 | 2 415 | 2 348 | 3 038 | 4 144 | 3 679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
HK Deputy Member | Deputy Member | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emdal Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Emilie Brandvik Emdal | Chief Executive Officer | 0 companies |
| Håvar Kristian Emdal | Deputy Member | 0 companies |
| Ingvar Perry Emdal | Chairman | 0 companies |