| Revenue | NOK 600K | +0% |
| EBITDA | NOK 539K | +3% |
| Net profit | NOK 310K | +20% |
| Total assets | NOK 2,9M | -47% |
| Equity | NOK 1,8M | +22% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 181 | 180 | 180 | 180 | 180 | 240 | 240 | 240 | 480 | 600 | 600 | 665 | 610 | 600 | 600 | 600 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 114 | 131 | 148 | 128 | 180 | 148 | 212 | 157 | 120 | 457 | 574 | 543 | 552 | 570 | 547 | 525 | 539 |
| Depreciation & amort. | −113 | −113 | −113 | −114 | −109 | −107 | −107 | −117 | −127 | −127 | −127 | −127 | −127 | −127 | −127 | −127 | −127 |
| EBIT | 2 | 18 | 35 | 14 | 72 | 41 | 105 | 40 | −7 | 330 | 447 | 417 | 425 | 444 | 421 | 398 | 412 |
| Net financials | 4 | 1 | 1 | 3 | −371 | −124 | −97 | −102 | −106 | −107 | −106 | −106 | −106 | −108 | −91 | −51 | 2 |
| Profit before tax | 6 | 19 | 36 | 17 | −300 | −83 | 8 | −62 | −113 | 223 | 340 | 310 | 319 | 336 | 329 | 347 | 414 |
| Tax | −10 | −19 | −0 | −0 | −0 | −0 | −30 | −20 | −30 | 52 | 77 | 68 | 70 | 77 | 84 | 88 | 104 |
| Net profit | 15 | 39 | 36 | 17 | −300 | −83 | 38 | −42 | −83 | 171 | 263 | 242 | 249 | 259 | 246 | 259 | 310 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 854 | 3 754 | 3 566 | 4 255 | 4 073 | 3 895 | 3 760 | 4 110 | 4 005 | 4 240 | 4 336 | 4 392 | 4 836 | 4 794 | 5 149 | 5 507 | 2 897 |
| Equity | −980 | −979 | −944 | −152 | 61 | −22 | 16 | 226 | 217 | 202 | 188 | 430 | 678 | 937 | 1 183 | 1 441 | 1 751 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 625 | 3 625 | 3 625 | 3 668 | 3 663 | 3 656 | 3 648 | 3 641 | 3 632 | 3 625 | 3 625 | 3 843 | 951 |
| Short-term debt | 8 | 8 | 9 | 6 | 386 | 292 | 119 | 215 | 125 | 382 | 500 | 322 | 526 | 232 | 341 | 223 | 194 |
| Total debt | 4 833 | 4 733 | 4 509 | 4 406 | 4 011 | 3 917 | 3 744 | 3 883 | 3 788 | 4 038 | 4 148 | 3 962 | 4 158 | 3 857 | 3 966 | 4 066 | 1 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
BL Deputy Member | Deputy Member | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smaragd Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Titlestad | Chief Executive Officer | 0 companies |
| Barbro Lindberg Titlestad | Deputy Member | 0 companies |