| Revenue | NOK 23,8M | +7% |
| EBITDA | NOK -416K | +71% |
| Net profit | NOK -428K | +71% |
| Total assets | NOK 4,9M | -5% |
| Equity | NOK -704K | -155% |
| Employees | 20 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 13 962 | 14 055 | 15 605 | 16 403 | 16 504 | 17 924 | 19 442 | 24 384 | 25 901 | 29 387 | 27 271 | 32 841 | 24 761 | 31 814 | 34 362 | 31 071 | 22 272 | 23 846 |
| Staff expenses | −0 | −4 991 | −5 384 | −5 990 | −6 825 | −7 654 | −6 977 | −8 451 | −9 289 | −10 704 | −12 428 | −12 565 | −14 822 | −13 245 | −14 341 | −15 662 | −15 352 | −13 128 | −12 910 |
| EBITDA | 0 | 35 | 144 | 187 | 322 | 335 | 528 | 1 021 | 3 176 | 3 266 | 2 806 | 2 826 | 2 826 | 821 | 2 878 | 753 | 230 | −1 450 | −416 |
| Depreciation & amort. | −0 | −7 | −56 | −59 | −54 | −49 | −61 | −42 | −78 | −81 | −91 | −128 | −136 | −92 | −117 | −127 | −99 | −54 | −27 |
| EBIT | 0 | 28 | 88 | 128 | 268 | 286 | 467 | 979 | 3 099 | 3 185 | 2 715 | 2 698 | 2 690 | 729 | 2 761 | 627 | 131 | −1 504 | −443 |
| Net financials | 0 | 19 | −24 | −24 | −12 | −33 | −16 | −49 | −138 | −35 | −23 | −15 | −30 | −50 | −27 | −35 | 36 | 19 | 15 |
| Profit before tax | 0 | 47 | 64 | 103 | 256 | 253 | 451 | 930 | 2 960 | 3 150 | 2 692 | 2 683 | 2 660 | 678 | 2 734 | 592 | 168 | −1 485 | −428 |
| Tax | −0 | 45 | 49 | 18 | 81 | 108 | 176 | 234 | 845 | 806 | 655 | 637 | 604 | 143 | 596 | 110 | 57 | −0 | −0 |
| Net profit | 0 | 2 | 15 | 85 | 174 | 145 | 275 | 696 | 2 115 | 2 343 | 2 037 | 2 046 | 2 056 | 535 | 2 138 | 482 | 111 | −1 485 | −428 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 141 | 4 503 | 4 508 | 5 956 | 5 317 | 5 540 | 7 401 | 9 008 | 8 814 | 9 382 | 8 807 | 9 136 | 9 630 | 12 013 | 9 115 | 9 807 | 5 140 | 4 888 |
| Equity | — | 313 | 328 | 414 | 588 | 733 | 813 | 909 | 118 | 235 | 337 | 440 | 542 | 1 077 | 616 | 1 098 | 1 209 | −276 | −704 |
| Long-term debt | 0 | 259 | 192 | 87 | 0 | 0 | 97 | 232 | 173 | 111 | 50 | 211 | 130 | 2 109 | 1 519 | 586 | 202 | 50 | 15 |
| Short-term debt | 0 | 2 569 | 3 982 | 4 007 | 5 368 | 4 584 | 4 630 | 6 260 | 8 718 | 8 469 | 8 996 | 8 156 | 8 464 | 6 443 | 9 878 | 7 430 | 8 396 | 5 367 | 5 576 |
| Total debt | 0 | 2 828 | 4 174 | 4 095 | 5 368 | 4 584 | 4 727 | 6 492 | 8 890 | 8 579 | 9 045 | 8 367 | 8 594 | 8 553 | 11 397 | 8 017 | 8 598 | 5 416 | 5 592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.3% | 5.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Skoglund | Chief Executive Officer | 0 companies |
| Kenneth Grønberg | Chairman | 0 companies |