| Revenue | NOK 3,9M | +2% |
| EBITDA | NOK 1,5M | -1% |
| Net profit | NOK 149K | -30% |
| Total assets | NOK 31,3M | -2% |
| Equity | NOK 16,1M | +1% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 559 | 2 151 | 2 313 | 2 338 | 2 355 | 2 451 | 2 549 | 2 797 | 2 951 | 3 299 | 4 263 | 3 247 | 3 283 | 3 438 | 5 789 | 3 808 | 3 882 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −407 | −396 | −336 | −302 | −451 | −513 | −493 | −318 | −439 | −729 | −736 | −812 |
| EBITDA | 153 | 1 861 | 1 800 | 1 871 | 2 104 | 1 431 | 1 106 | 1 737 | 1 976 | 2 038 | 2 743 | 1 592 | 1 866 | 1 733 | 3 544 | 1 537 | 1 520 |
| Depreciation & amort. | −94 | −346 | −353 | −359 | −368 | −376 | −383 | −394 | −425 | −442 | −438 | −468 | −526 | −523 | −575 | −641 | −663 |
| EBIT | 59 | 1 514 | 1 447 | 1 512 | 1 736 | 1 055 | 722 | 1 343 | 1 550 | 1 596 | 2 305 | 1 124 | 1 340 | 1 210 | 2 969 | 896 | 857 |
| Net financials | −589 | −878 | −799 | −857 | −772 | −577 | −515 | −468 | −422 | −543 | −684 | −922 | −790 | −695 | 9 228 | −609 | −655 |
| Profit before tax | −531 | 637 | 648 | 656 | 963 | 478 | 208 | 875 | 1 128 | 1 053 | 1 622 | 203 | 550 | 515 | 12 197 | 287 | 202 |
| Tax | −0 | 30 | 181 | 184 | 270 | 160 | 176 | 209 | 268 | 238 | 350 | 45 | 132 | 115 | 496 | 76 | 53 |
| Net profit | −531 | 607 | 467 | 472 | 694 | 317 | 31 | 666 | 861 | 815 | 1 271 | 157 | 418 | 400 | 11 702 | 211 | 149 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 938 | 16 434 | 16 558 | 17 647 | 18 658 | 16 298 | 16 804 | 16 923 | 20 119 | 26 773 | 28 218 | 28 465 | 32 327 | 27 196 | 35 740 | 31 774 | 31 267 |
| Equity | 100 | 707 | 1 174 | 1 646 | 1 918 | 1 985 | 2 017 | 2 183 | 1 844 | 1 859 | 3 131 | 3 288 | 3 706 | 4 079 | 15 780 | 15 991 | 16 140 |
| Long-term debt | 13 180 | 14 530 | 14 692 | 14 751 | 14 194 | 13 615 | 14 330 | 13 825 | 16 241 | 22 794 | 24 424 | 23 711 | 25 758 | 22 619 | 10 691 | 10 076 | 9 489 |
| Short-term debt | 1 658 | 1 197 | 692 | 1 250 | 2 545 | 697 | 457 | 915 | 2 034 | 2 120 | 664 | 1 466 | 2 863 | 498 | 9 269 | 5 707 | 5 639 |
| Total debt | 14 838 | 15 727 | 15 384 | 16 002 | 16 739 | 14 312 | 14 787 | 14 740 | 18 275 | 24 914 | 25 088 | 25 177 | 28 621 | 23 118 | 19 960 | 15 783 | 15 127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esem Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Johanne Brenden Myhre | Chief Executive Officer | 0 companies |
| Emilie Myhre Lindberg | Board of Directors | 0 companies |
| Sindre Myhre | Board of Directors | 0 companies |
| John Bekkevold | Board of Directors | 0 companies |
| Rune Stadven | Board of Directors | 0 companies |
| Håkon Myhre | Chairman | 0 companies |