| Revenue | NOK 57,5M | +5% |
| EBITDA | NOK 8M | +11% |
| Net profit | NOK 5,6M | +13% |
| Total assets | NOK 28,1M | -12% |
| Equity | NOK 10,8M | -48% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 293 | 1 966 | 2 052 | 3 564 | 4 403 | 2 915 | 3 505 | 8 116 | 14 601 | 12 334 | 22 854 | 25 221 | 32 158 | 58 018 | 52 826 | 54 598 | 57 476 |
| Staff expenses | −1 147 | −1 552 | −1 322 | −1 317 | −1 431 | −1 466 | −1 675 | −2 911 | −4 429 | −4 366 | −6 396 | −8 168 | −10 012 | −12 708 | −16 033 | −18 342 | −18 610 |
| EBITDA | −268 | −115 | 112 | 831 | 1 602 | 366 | 385 | 219 | 3 240 | 1 844 | 6 621 | 4 102 | 7 054 | 17 816 | 8 194 | 7 217 | 8 032 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −49 | −132 | −73 | −72 | −76 | −16 | −38 | −48 | −33 | −369 | −985 | −1 099 |
| EBIT | −268 | −115 | 112 | 831 | 1 602 | 317 | 253 | 146 | 3 168 | 1 768 | 6 604 | 4 063 | 7 006 | 17 783 | 7 824 | 6 232 | 6 933 |
| Net financials | −4 | 0 | 1 | 1 | 4 | 2 | 7 | 0 | −0 | −1 | −24 | 68 | −91 | −4 | −9 | 88 | 174 |
| Profit before tax | −272 | −115 | 113 | 831 | 1 606 | 319 | 261 | 146 | 3 168 | 1 767 | 6 581 | 4 131 | 6 915 | 17 779 | 7 815 | 6 320 | 7 107 |
| Tax | −75 | −32 | 34 | 235 | 451 | 91 | 77 | 43 | 802 | 437 | 1 477 | 928 | 1 531 | 3 920 | 1 753 | 1 402 | 1 533 |
| Net profit | −198 | −83 | 79 | 596 | 1 154 | 228 | 184 | 103 | 2 366 | 1 330 | 5 103 | 3 203 | 5 384 | 13 859 | 6 061 | 4 918 | 5 574 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609 | 579 | 789 | 1 685 | 2 407 | 1 529 | 1 730 | 2 630 | 5 346 | 4 148 | 13 554 | 14 904 | 17 269 | 21 333 | 28 677 | 31 855 | 28 143 |
| Equity | 297 | 214 | 271 | 221 | 275 | 503 | 127 | 230 | 2 597 | 1 927 | 4 730 | 7 933 | 100 | 9 759 | 15 820 | 20 739 | 10 786 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 528 | 421 | 332 | 267 | 109 | 83 | 85 |
| Short-term debt | 312 | 365 | 519 | 1 465 | 2 131 | 1 021 | 1 603 | 2 399 | 2 750 | 2 221 | 8 295 | 6 551 | 16 837 | 11 307 | 12 747 | 11 034 | 17 271 |
| Total debt | 312 | 365 | 519 | 1 465 | 2 131 | 1 026 | 1 603 | 2 399 | 2 750 | 2 221 | 8 824 | 6 971 | 17 169 | 11 573 | 12 856 | 11 116 | 17 356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EE Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
99x Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eiliv Mæhle Liljevik | Chief Executive Officer | 0 companies |
| Eirik Mikalsen | Chief Executive Officer | 0 companies |
| Erik Endrerud | Deputy Member | 0 companies |
| Fredrik Toft Bysveen | Board of Directors | 0 companies |
| Martin Vikesland | Board of Directors | 0 companies |
| Jo Henrik Endrerud | Board of Directors | 0 companies |
| Odd Sverre Østlie | Chairman | 0 companies |
| Trygve Christian Moe | Board of Directors | 0 companies |
| Bendik Falch-Koslung | Chairman | 0 companies |
| Steinar Magnussen | Board of Directors | 0 companies |
| Dag Herland Honningsvåg | Chairman | 0 companies |