| Revenue | NOK 2,5M | +9% |
| EBITDA | NOK 863K | +1% |
| Net profit | NOK 567K | +9% |
| Total assets | NOK 1,2M | -7% |
| Equity | NOK 154K | +28% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 844 | 4 516 | 2 527 | 2 773 | 3 118 | 1 202 | 2 022 | 1 782 | 1 216 | 978 | 2 902 | 1 514 | 753 | 1 268 | 3 401 | 2 284 | 2 488 |
| Staff expenses | −328 | −540 | −412 | −658 | −714 | −57 | −2 | −167 | −156 | −151 | −122 | −191 | −118 | −98 | −469 | −391 | −469 |
| EBITDA | 456 | −414 | 314 | 298 | 476 | 387 | 1 428 | 917 | 536 | 447 | 1 681 | 492 | 401 | 504 | 1 682 | 857 | 863 |
| Depreciation & amort. | −72 | −79 | −124 | −162 | −324 | −324 | −313 | −87 | −0 | −33 | −243 | −428 | −392 | −352 | −284 | −176 | −120 |
| EBIT | 384 | −493 | 190 | 136 | 152 | 63 | 1 114 | 830 | 536 | 414 | 1 438 | 64 | 8 | 152 | 1 398 | 681 | 742 |
| Net financials | −2 | −451 | −68 | −70 | −122 | −89 | −62 | −42 | −26 | −12 | −38 | −55 | −47 | −45 | −21 | −11 | −16 |
| Profit before tax | 382 | −943 | 122 | 66 | 31 | −26 | 1 052 | 788 | 511 | 402 | 1 399 | 10 | −39 | 107 | 1 377 | 670 | 727 |
| Tax | 107 | −120 | 37 | −10 | −319 | 9 | 284 | 224 | 132 | 100 | 272 | 2 | −9 | 23 | 303 | 150 | 160 |
| Net profit | 275 | −823 | 85 | 75 | 350 | −35 | 768 | 564 | 379 | 303 | 1 127 | 7 | −30 | 83 | 1 074 | 520 | 567 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 165 | 1 391 | 1 452 | 1 794 | 1 752 | 1 384 | 1 729 | 1 717 | 1 180 | 893 | 3 062 | 1 875 | 1 196 | 1 225 | 2 032 | 1 280 | 1 185 |
| Equity | 848 | 25 | 111 | 186 | 150 | 115 | 283 | 214 | 256 | 322 | 443 | 302 | 163 | 101 | 100 | 120 | 154 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 312 | 1 068 | 803 | 518 | 279 | 22 | 929 | 631 | 467 | 246 | 36 | 0 | 0 |
| Short-term debt | 317 | 244 | 310 | 671 | 291 | 200 | 644 | 985 | 644 | 549 | 1 691 | 941 | 567 | 878 | 1 896 | 1 160 | 1 031 |
| Total debt | 317 | 1 366 | 1 341 | 1 608 | 1 602 | 1 269 | 1 447 | 1 503 | 923 | 571 | 2 620 | 1 573 | 1 034 | 1 125 | 1 932 | 1 160 | 1 031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norstage As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Egil Flotve | Deputy Member | 0 companies |
| Lars Eriksen | Chairman | 0 companies |