| Revenue | NOK 2,2M | +2% |
| EBITDA | NOK 964K | -30% |
| Net profit | NOK 708K | -30% |
| Total assets | NOK 2,9M | +26% |
| Equity | NOK 1,4M | +99% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 914 | 914 | 911 | 954 | 1 029 | 1 105 | 1 176 | 1 206 | 1 214 | 1 192 | 1 200 | 1 270 | 1 893 | 2 156 | 2 210 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −5 |
| EBITDA | 0 | 0 | 0 | 0 | 661 | 651 | 515 | 852 | 711 | 865 | 768 | 1 206 | 1 142 | 1 132 | 1 150 | 1 171 | 1 579 | 1 381 | 964 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −218 | −218 | −220 | −224 | −224 | −224 | −224 | −224 | −214 | −204 | −204 | −204 | −137 | −60 | −62 |
| EBIT | 0 | 0 | 0 | 0 | 443 | 433 | 294 | 628 | 486 | 641 | 543 | 982 | 927 | 927 | 946 | 966 | 1 442 | 1 321 | 902 |
| Net financials | 0 | 0 | 0 | 0 | 55 | −153 | −138 | −175 | −253 | −154 | −174 | −168 | −112 | −48 | −54 | −49 | −33 | −16 | 6 |
| Profit before tax | 0 | 0 | 0 | 0 | 291 | 280 | 156 | 453 | 233 | 487 | 369 | 813 | 816 | 880 | 892 | 918 | 1 409 | 1 304 | 909 |
| Tax | −0 | −0 | −0 | −0 | 82 | 78 | 27 | 122 | 34 | 109 | 77 | 177 | 179 | 194 | 196 | 202 | 310 | 287 | 201 |
| Net profit | 0 | 0 | 0 | 0 | 210 | 202 | 129 | 331 | 199 | 378 | 292 | 636 | 636 | 686 | 696 | 716 | 1 099 | 1 017 | 708 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | 10 378 | 10 403 | 10 004 | 14 204 | 13 968 | 13 446 | 7 699 | 7 483 | 2 837 | 2 631 | 2 523 | 2 392 | 2 060 | 2 264 | 2 853 |
| Equity | — | — | — | — | 1 689 | 1 891 | 1 823 | 2 154 | 2 353 | 2 260 | 2 160 | 2 052 | 201 | 90 | 76 | 158 | 91 | 718 | 1 426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 974 | 7 695 | 11 757 | 11 115 | 10 491 | 264 | 219 | 186 | 155 | 123 | 90 | 71 | 68 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 481 | 538 | 485 | 293 | 500 | 695 | 5 276 | 5 212 | 2 450 | 2 386 | 2 325 | 2 144 | 1 899 | 1 478 | 1 352 |
| Total debt | 0 | 0 | 0 | 0 | 8 689 | 8 512 | 8 181 | 12 050 | 11 616 | 11 186 | 5 539 | 5 431 | 2 636 | 2 541 | 2 448 | 2 234 | 1 970 | 1 546 | 1 426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frognes As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Edgar Andre Ellingsen | Deputy Member | 0 companies |
| Preben Holter Ellingsen | Chairman | 0 companies |