| Revenue | NOK 1,6M | +0% |
| EBITDA | NOK 743K | +9% |
| Net profit | NOK 512K | +16% |
| Total assets | NOK 4,3M | +10% |
| Equity | NOK 3,7M | +16% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 951 | 896 | 1 080 | 1 075 | 1 160 | 1 289 | 1 347 | 1 272 | 1 353 | 1 385 | 1 453 | 1 474 | 1 480 | 1 606 | 1 613 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −5 |
| EBITDA | 0 | 0 | 0 | 238 | 261 | 485 | 709 | 45 | 728 | 785 | 589 | 734 | 768 | 800 | 740 | 742 | 684 | 743 |
| Depreciation & amort. | −0 | −0 | −0 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 | −103 |
| EBIT | 0 | 0 | 0 | 135 | 158 | 383 | 606 | −57 | 625 | 683 | 486 | 631 | 666 | 697 | 637 | 639 | 581 | 640 |
| Net financials | 0 | 0 | 0 | −275 | −278 | −280 | −270 | −185 | −59 | −49 | −44 | −39 | −31 | −30 | −28 | −20 | −12 | 17 |
| Profit before tax | 0 | 0 | 0 | −139 | −120 | 102 | 336 | −242 | 566 | 634 | 442 | 592 | 635 | 667 | 610 | 619 | 569 | 657 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −263 | −88 | 129 | 139 | 88 | 130 | 140 | 147 | 134 | 136 | 125 | 145 |
| Net profit | 0 | 0 | 0 | −139 | −120 | 102 | 599 | −154 | 437 | 495 | 354 | 462 | 495 | 520 | 475 | 483 | 443 | 512 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 5 040 | 4 898 | 4 852 | 6 897 | 7 731 | 7 908 | 4 486 | 4 347 | 4 323 | 4 283 | 4 253 | 3 929 | 3 929 | 3 968 | 4 346 |
| Equity | — | — | — | 114 | −6 | 97 | 2 176 | 2 268 | 2 348 | 2 413 | 2 458 | 2 504 | 2 531 | 2 551 | 2 537 | 2 770 | 3 214 | 3 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 664 | 4 548 | 4 560 | 5 225 | 4 985 | 301 | 297 | 310 | 317 | 323 | 319 | 324 | 322 | 0 |
| Short-term debt | 0 | 0 | 0 | 150 | 239 | 207 | 161 | 239 | 574 | 1 772 | 1 592 | 1 509 | 1 434 | 1 379 | 1 073 | 835 | 432 | 295 |
| Total debt | 0 | 0 | 0 | 4 926 | 4 903 | 4 755 | 4 722 | 5 464 | 5 559 | 2 073 | 1 889 | 1 819 | 1 752 | 1 702 | 1 392 | 1 159 | 754 | 620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| 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 |